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 |
| 2554753 |
30 |
6 103 000 $ |
203 433 $ |
42 678 $ |
192 052 $ |
15.99 |
22.675 |
0.04 |
1.26 |
1 862 357 $ |
3 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
1 862 357 $ |
|
| Before capitalization |
56 187 $ |
3 % |
| After capitalization 56 187 $ + 57 473 $ (average mortgage paid) = |
113 660 $ |
6 % |
| After capitalization and appreciation (PV) |
308 069 $ |
17 % |
| Ratios |
| Price per unit |
= 6 103 000 $ ÷ 30 logements |
203 433 $ |
| Price per room |
= 6 103 000 $ ÷ 143,0 pièces |
42 678 $ |
| Price per room x 4 1/2 |
|
192 052 $ |
| GRM ratio |
6 103 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.99 |
| NRM ratio |
6 103 000 $ ÷
269 151 $ (Net income) |
22.675 |
| Cap. Rate |
269 151 $ (Net income) ÷
6 103 000 $ |
4.41 % |
| DCR ratio |
269 151 $ (Net income) ÷
212 964 $ |
1.26 |
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. |
 |
