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 |
| 2542516 |
33 |
6 173 000 $ |
187 061 $ |
39 444 $ |
177 498 $ |
17.47 |
27.616 |
0.04 |
1.19 |
2 395 536 $ |
1 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 395 536 $ |
|
| Before capitalization |
35 593 $ |
1 % |
| After capitalization 35 593 $ + 51 910 $ (average mortgage paid) = |
87 503 $ |
4 % |
| After capitalization and appreciation (PV) |
284 142 $ |
12 % |
| Ratios |
| Price per unit |
= 6 173 000 $ ÷ 33 logements |
187 061 $ |
| Price per room |
= 6 173 000 $ ÷ 156,5 pièces |
39 444 $ |
| Price per room x 4 1/2 |
|
177 498 $ |
| GRM ratio |
6 173 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.47 |
| NRM ratio |
6 173 000 $ ÷
223 532 $ (Net income) |
27.616 |
| Cap. Rate |
223 532 $ (Net income) ÷
6 173 000 $ |
3.62 % |
| DCR ratio |
223 532 $ (Net income) ÷
187 940 $ |
1.19 |
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. |
 |
