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 |
| 2558099 |
37 |
6 393 000 $ |
172 784 $ |
39 832 $ |
179 243 $ |
17.56 |
26.940 |
0.04 |
1.21 |
2 461 121 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 461 121 $ |
|
| Before capitalization |
41 392 $ |
2 % |
| After capitalization 41 392 $ + 54 112 $ (average mortgage paid) = |
95 504 $ |
4 % |
| After capitalization and appreciation (PV) |
299 152 $ |
12 % |
| Ratios |
| Price per unit |
= 6 393 000 $ ÷ 37 logements |
172 784 $ |
| Price per room |
= 6 393 000 $ ÷ 160,5 pièces |
39 832 $ |
| Price per room x 4 1/2 |
|
179 243 $ |
| GRM ratio |
6 393 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.56 |
| NRM ratio |
6 393 000 $ ÷
237 304 $ (Net income) |
26.940 |
| Cap. Rate |
237 304 $ (Net income) ÷
6 393 000 $ |
3.71 % |
| DCR ratio |
237 304 $ (Net income) ÷
195 912 $ |
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. |
 |
