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 |
| 2532699 |
33 |
7 283 000 $ |
220 697 $ |
42 968 $ |
193 354 $ |
16.94 |
23.926 |
0.04 |
1.16 |
2 404 293 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 404 293 $ |
|
| Before capitalization |
42 877 $ |
2 % |
| After capitalization 42 877 $ + 60 319 $ (average mortgage paid) = |
103 196 $ |
4 % |
| After capitalization and appreciation (PV) |
335 195 $ |
14 % |
| Ratios |
| Price per unit |
= 7 283 000 $ ÷ 33 logements |
220 697 $ |
| Price per room |
= 7 283 000 $ ÷ 169,5 pièces |
42 968 $ |
| Price per room x 4 1/2 |
|
193 354 $ |
| GRM ratio |
7 283 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.94 |
| NRM ratio |
7 283 000 $ ÷
304 392 $ (Net income) |
23.926 |
| Cap. Rate |
304 392 $ (Net income) ÷
7 283 000 $ |
4.18 % |
| DCR ratio |
304 392 $ (Net income) ÷
261 514 $ |
1.16 |
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. |
 |
