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 |
| 2542388 |
27 |
6 252 000 $ |
231 556 $ |
44 498 $ |
200 242 $ |
16.35 |
22.882 |
0.04 |
1.22 |
1 762 613 $ |
3 % |
6 % |
18 % |
| Yields of the investment |
| Cashdown |
1 762 613 $ |
|
| Before capitalization |
50 110 $ |
3 % |
| After capitalization 50 110 $ + 61 626 $ (average mortgage paid) = |
111 735 $ |
6 % |
| After capitalization and appreciation (PV) |
310 891 $ |
18 % |
| Ratios |
| Price per unit |
= 6 252 000 $ ÷ 27 logements |
231 556 $ |
| Price per room |
= 6 252 000 $ ÷ 140,5 pièces |
44 498 $ |
| Price per room x 4 1/2 |
|
200 242 $ |
| GRM ratio |
6 252 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.35 |
| NRM ratio |
6 252 000 $ ÷
273 224 $ (Net income) |
22.882 |
| Cap. Rate |
273 224 $ (Net income) ÷
6 252 000 $ |
4.37 % |
| DCR ratio |
273 224 $ (Net income) ÷
223 115 $ |
1.22 |
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. |
 |
