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 |
| 2542509 |
31 |
6 776 000 $ |
218 581 $ |
42 483 $ |
191 172 $ |
16.52 |
23.935 |
0.04 |
1.22 |
2 128 545 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
2 128 545 $ |
|
| Before capitalization |
51 972 $ |
2 % |
| After capitalization 51 972 $ + 63 839 $ (average mortgage paid) = |
115 812 $ |
5 % |
| After capitalization and appreciation (PV) |
331 659 $ |
16 % |
| Ratios |
| Price per unit |
= 6 776 000 $ ÷ 31 logements |
218 581 $ |
| Price per room |
= 6 776 000 $ ÷ 159,5 pièces |
42 483 $ |
| Price per room x 4 1/2 |
|
191 172 $ |
| GRM ratio |
6 776 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.52 |
| NRM ratio |
6 776 000 $ ÷
283 101 $ (Net income) |
23.935 |
| Cap. Rate |
283 101 $ (Net income) ÷
6 776 000 $ |
4.18 % |
| DCR ratio |
283 101 $ (Net income) ÷
231 129 $ |
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. |
 |
