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 |
| 2554748 |
28 |
6 132 000 $ |
219 000 $ |
45 422 $ |
204 400 $ |
16.50 |
23.301 |
0.04 |
1.23 |
1 908 700 $ |
3 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
1 908 700 $ |
|
| Before capitalization |
49 511 $ |
3 % |
| After capitalization 49 511 $ + 56 696 $ (average mortgage paid) = |
106 207 $ |
6 % |
| After capitalization and appreciation (PV) |
301 540 $ |
16 % |
| Ratios |
| Price per unit |
= 6 132 000 $ ÷ 28 logements |
219 000 $ |
| Price per room |
= 6 132 000 $ ÷ 135,0 pièces |
45 422 $ |
| Price per room x 4 1/2 |
|
204 400 $ |
| GRM ratio |
6 132 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.50 |
| NRM ratio |
6 132 000 $ ÷
263 161 $ (Net income) |
23.301 |
| Cap. Rate |
263 161 $ (Net income) ÷
6 132 000 $ |
4.29 % |
| DCR ratio |
263 161 $ (Net income) ÷
213 650 $ |
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. |
 |
