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 |
| 2532690 |
32 |
6 200 000 $ |
193 750 $ |
41 333 $ |
186 000 $ |
18.74 |
28.228 |
0.04 |
1.13 |
2 576 849 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 576 849 $ |
|
| Before capitalization |
24 746 $ |
1 % |
| After capitalization 24 746 $ + 44 953 $ (average mortgage paid) = |
69 698 $ |
3 % |
| After capitalization and appreciation (PV) |
267 199 $ |
10 % |
| Ratios |
| Price per unit |
= 6 200 000 $ ÷ 32 logements |
193 750 $ |
| Price per room |
= 6 200 000 $ ÷ 150,0 pièces |
41 333 $ |
| Price per room x 4 1/2 |
|
186 000 $ |
| GRM ratio |
6 200 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.74 |
| NRM ratio |
6 200 000 $ ÷
219 641 $ (Net income) |
28.228 |
| Cap. Rate |
219 641 $ (Net income) ÷
6 200 000 $ |
3.54 % |
| DCR ratio |
219 641 $ (Net income) ÷
194 895 $ |
1.13 |
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. |
 |
