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 |
| 2542511 |
31 |
6 406 000 $ |
206 645 $ |
40 416 $ |
181 874 $ |
16.18 |
23.915 |
0.04 |
1.22 |
2 002 072 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
2 002 072 $ |
|
| Before capitalization |
49 056 $ |
2 % |
| After capitalization 49 056 $ + 60 436 $ (average mortgage paid) = |
109 491 $ |
5 % |
| After capitalization and appreciation (PV) |
313 552 $ |
16 % |
| Ratios |
| Price per unit |
= 6 406 000 $ ÷ 31 logements |
206 645 $ |
| Price per room |
= 6 406 000 $ ÷ 158,5 pièces |
40 416 $ |
| Price per room x 4 1/2 |
|
181 874 $ |
| GRM ratio |
6 406 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.18 |
| NRM ratio |
6 406 000 $ ÷
267 862 $ (Net income) |
23.915 |
| Cap. Rate |
267 862 $ (Net income) ÷
6 406 000 $ |
4.18 % |
| DCR ratio |
267 862 $ (Net income) ÷
218 806 $ |
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. |
 |
