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 |
| 2577405 |
35 |
6 023 000 $ |
172 086 $ |
38 984 $ |
175 427 $ |
16.01 |
24.461 |
0.04 |
1.22 |
2 122 640 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 122 640 $ |
|
| Before capitalization |
43 684 $ |
2 % |
| After capitalization 43 684 $ + 50 466 $ (average mortgage paid) = |
94 151 $ |
4 % |
| After capitalization and appreciation (PV) |
286 013 $ |
13 % |
| Ratios |
| Price per unit |
= 6 023 000 $ ÷ 35 logements |
172 086 $ |
| Price per room |
= 6 023 000 $ ÷ 154,5 pièces |
38 984 $ |
| Price per room x 4 1/2 |
|
175 427 $ |
| GRM ratio |
6 023 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.01 |
| NRM ratio |
6 023 000 $ ÷
246 231 $ (Net income) |
24.461 |
| Cap. Rate |
246 231 $ (Net income) ÷
6 023 000 $ |
4.09 % |
| DCR ratio |
246 231 $ (Net income) ÷
202 546 $ |
1.22 |
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. |
 |
