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 |
| 2542398 |
34 |
6 677 000 $ |
196 382 $ |
41 216 $ |
185 472 $ |
16.31 |
23.930 |
0.04 |
1.26 |
2 238 270 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
2 238 270 $ |
|
| Before capitalization |
58 134 $ |
3 % |
| After capitalization 58 134 $ + 61 012 $ (average mortgage paid) = |
119 146 $ |
5 % |
| After capitalization and appreciation (PV) |
331 841 $ |
15 % |
| Ratios |
| Price per unit |
= 6 677 000 $ ÷ 34 logements |
196 382 $ |
| Price per room |
= 6 677 000 $ ÷ 162,0 pièces |
41 216 $ |
| Price per room x 4 1/2 |
|
185 472 $ |
| GRM ratio |
6 677 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.31 |
| NRM ratio |
6 677 000 $ ÷
279 028 $ (Net income) |
23.930 |
| Cap. Rate |
279 028 $ (Net income) ÷
6 677 000 $ |
4.18 % |
| DCR ratio |
279 028 $ (Net income) ÷
220 893 $ |
1.26 |
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. |
 |
