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 |
| 2542381 |
31 |
6 132 000 $ |
197 806 $ |
42 732 $ |
192 293 $ |
17.03 |
25.382 |
0.04 |
1.25 |
2 243 268 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 243 268 $ |
|
| Before capitalization |
47 890 $ |
2 % |
| After capitalization 47 890 $ + 53 502 $ (average mortgage paid) = |
101 392 $ |
5 % |
| After capitalization and appreciation (PV) |
296 726 $ |
13 % |
| Ratios |
| Price per unit |
= 6 132 000 $ ÷ 31 logements |
197 806 $ |
| Price per room |
= 6 132 000 $ ÷ 143,5 pièces |
42 732 $ |
| Price per room x 4 1/2 |
|
192 293 $ |
| GRM ratio |
6 132 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.03 |
| NRM ratio |
6 132 000 $ ÷
241 592 $ (Net income) |
25.382 |
| Cap. Rate |
241 592 $ (Net income) ÷
6 132 000 $ |
3.94 % |
| DCR ratio |
241 592 $ (Net income) ÷
193 702 $ |
1.25 |
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. |
 |
