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 |
| 2554730 |
29 |
6 060 000 $ |
208 966 $ |
44 723 $ |
201 255 $ |
17.08 |
25.232 |
0.04 |
1.21 |
2 096 735 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 096 735 $ |
|
| Before capitalization |
41 417 $ |
2 % |
| After capitalization 41 417 $ + 53 930 $ (average mortgage paid) = |
95 347 $ |
5 % |
| After capitalization and appreciation (PV) |
288 387 $ |
14 % |
| Ratios |
| Price per unit |
= 6 060 000 $ ÷ 29 logements |
208 966 $ |
| Price per room |
= 6 060 000 $ ÷ 135,5 pièces |
44 723 $ |
| Price per room x 4 1/2 |
|
201 255 $ |
| GRM ratio |
6 060 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.08 |
| NRM ratio |
6 060 000 $ ÷
240 171 $ (Net income) |
25.232 |
| Cap. Rate |
240 171 $ (Net income) ÷
6 060 000 $ |
3.96 % |
| DCR ratio |
240 171 $ (Net income) ÷
198 755 $ |
1.21 |
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. |
 |
