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 |
| 2558109 |
38 |
6 698 000 $ |
176 263 $ |
39 400 $ |
177 300 $ |
17.42 |
26.906 |
0.04 |
1.20 |
2 568 871 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 568 871 $ |
|
| Before capitalization |
41 840 $ |
2 % |
| After capitalization 41 840 $ + 56 236 $ (average mortgage paid) = |
98 077 $ |
4 % |
| After capitalization and appreciation (PV) |
311 440 $ |
12 % |
| Ratios |
| Price per unit |
= 6 698 000 $ ÷ 38 logements |
176 263 $ |
| Price per room |
= 6 698 000 $ ÷ 170,0 pièces |
39 400 $ |
| Price per room x 4 1/2 |
|
177 300 $ |
| GRM ratio |
6 698 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.42 |
| NRM ratio |
6 698 000 $ ÷
248 944 $ (Net income) |
26.906 |
| Cap. Rate |
248 944 $ (Net income) ÷
6 698 000 $ |
3.72 % |
| DCR ratio |
248 944 $ (Net income) ÷
207 103 $ |
1.20 |
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. |
 |
