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 |
| 2554629 |
32 |
6 706 000 $ |
209 563 $ |
43 545 $ |
195 955 $ |
16.79 |
24.561 |
0.04 |
1.23 |
2 284 613 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 284 613 $ |
|
| Before capitalization |
51 458 $ |
2 % |
| After capitalization 51 458 $ + 60 235 $ (average mortgage paid) = |
111 693 $ |
5 % |
| After capitalization and appreciation (PV) |
325 311 $ |
14 % |
| Ratios |
| Price per unit |
= 6 706 000 $ ÷ 32 logements |
209 563 $ |
| Price per room |
= 6 706 000 $ ÷ 154,0 pièces |
43 545 $ |
| Price per room x 4 1/2 |
|
195 955 $ |
| GRM ratio |
6 706 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.79 |
| NRM ratio |
6 706 000 $ ÷
273 039 $ (Net income) |
24.561 |
| Cap. Rate |
273 039 $ (Net income) ÷
6 706 000 $ |
4.07 % |
| DCR ratio |
273 039 $ (Net income) ÷
221 581 $ |
1.23 |
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. |
 |
