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 |
| 2569895 |
40 |
6 227 000 $ |
155 675 $ |
39 164 $ |
176 236 $ |
15.10 |
23.274 |
0.04 |
1.23 |
2 032 812 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
2 032 812 $ |
|
| Before capitalization |
50 564 $ |
2 % |
| After capitalization 50 564 $ + 54 064 $ (average mortgage paid) = |
104 628 $ |
5 % |
| After capitalization and appreciation (PV) |
302 989 $ |
15 % |
| Ratios |
| Price per unit |
= 6 227 000 $ ÷ 40 logements |
155 675 $ |
| Price per room |
= 6 227 000 $ ÷ 159,0 pièces |
39 164 $ |
| Price per room x 4 1/2 |
|
176 236 $ |
| GRM ratio |
6 227 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.10 |
| NRM ratio |
6 227 000 $ ÷
267 550 $ (Net income) |
23.274 |
| Cap. Rate |
267 550 $ (Net income) ÷
6 227 000 $ |
4.30 % |
| DCR ratio |
267 550 $ (Net income) ÷
216 986 $ |
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. |
 |
