Buy these buildings from listed price and look at the results:
| Projection |
No.
of units |
Price |
Price
per unit |
Price per
room |
Price per
room X 4.5 |
GRM
Ratio |
NRM
Ratio |
Cap
Rate |
DCR
Ratio |
Money down |
Expected
yields |
| 2532678 |
28 |
6 203 000 $ |
221 536 $ |
42 197 $ |
189 888 $ |
16.53 |
22.878 |
0.04 |
1.19 |
1 959 309 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 959 309 $ |
|
| Before capitalization |
43 708 $ |
2 % |
| After capitalization 43 708 $ + 52 456 $ (average mortgage paid) = |
96 163 $ |
5 % |
| After capitalization and appreciation (PV) |
293 759 $ |
15 % |
| Ratios |
| Price per unit |
= 6 203 000 $ ÷ 28 logements |
221 536 $ |
| Price per room |
= 6 203 000 $ ÷ 147,0 pièces |
42 197 $ |
| Price per room x 4 1/2 |
|
189 888 $ |
| GRM ratio |
6 203 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.53 |
| NRM ratio |
6 203 000 $ ÷
271 132 $ (Net income) |
22.878 |
| Cap. Rate |
271 132 $ (Net income) ÷
6 203 000 $ |
4.37 % |
| DCR ratio |
271 132 $ (Net income) ÷
227 423 $ |
1.19 |
To obtain further information on incomes, expenses, projections or any other question,
please contact us at info@blocdirect.com or by phone : 418.871.0088, 514.956.8788, 1.877.591.0088. |
 |
