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 |
| 2577383 |
37 |
6 089 000 $ |
164 568 $ |
44 608 $ |
200 736 $ |
15.80 |
25.308 |
0.04 |
1.25 |
2 384 792 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 384 792 $ |
|
| Before capitalization |
48 092 $ |
2 % |
| After capitalization 48 092 $ + 47 965 $ (average mortgage paid) = |
96 057 $ |
4 % |
| After capitalization and appreciation (PV) |
290 022 $ |
12 % |
| Ratios |
| Price per unit |
= 6 089 000 $ ÷ 37 logements |
164 568 $ |
| Price per room |
= 6 089 000 $ ÷ 136,5 pièces |
44 608 $ |
| Price per room x 4 1/2 |
|
200 736 $ |
| GRM ratio |
6 089 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.80 |
| NRM ratio |
6 089 000 $ ÷
240 600 $ (Net income) |
25.308 |
| Cap. Rate |
240 600 $ (Net income) ÷
6 089 000 $ |
3.95 % |
| DCR ratio |
240 600 $ (Net income) ÷
192 507 $ |
1.25 |
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. |
 |
