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 |
| 2532680 |
30 |
6 153 000 $ |
205 100 $ |
43 028 $ |
193 626 $ |
16.12 |
22.861 |
0.04 |
1.23 |
2 062 359 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 062 359 $ |
|
| Before capitalization |
49 975 $ |
2 % |
| After capitalization 49 975 $ + 50 553 $ (average mortgage paid) = |
100 528 $ |
5 % |
| After capitalization and appreciation (PV) |
296 532 $ |
14 % |
| Ratios |
| Price per unit |
= 6 153 000 $ ÷ 30 logements |
205 100 $ |
| Price per room |
= 6 153 000 $ ÷ 143,0 pièces |
43 028 $ |
| Price per room x 4 1/2 |
|
193 626 $ |
| GRM ratio |
6 153 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.12 |
| NRM ratio |
6 153 000 $ ÷
269 151 $ (Net income) |
22.861 |
| Cap. Rate |
269 151 $ (Net income) ÷
6 153 000 $ |
4.37 % |
| DCR ratio |
269 151 $ (Net income) ÷
219 174 $ |
1.23 |
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. |
 |
