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 |
| 2577406 |
43 |
6 543 000 $ |
152 163 $ |
40 018 $ |
180 083 $ |
15.42 |
25.198 |
0.04 |
1.22 |
2 432 575 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 432 575 $ |
|
| Before capitalization |
46 180 $ |
2 % |
| After capitalization 46 180 $ + 53 192 $ (average mortgage paid) = |
99 373 $ |
4 % |
| After capitalization and appreciation (PV) |
307 799 $ |
13 % |
| Ratios |
| Price per unit |
= 6 543 000 $ ÷ 43 logements |
152 163 $ |
| Price per room |
= 6 543 000 $ ÷ 163,5 pièces |
40 018 $ |
| Price per room x 4 1/2 |
|
180 083 $ |
| GRM ratio |
6 543 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.42 |
| NRM ratio |
6 543 000 $ ÷
259 668 $ (Net income) |
25.198 |
| Cap. Rate |
259 668 $ (Net income) ÷
6 543 000 $ |
3.97 % |
| DCR ratio |
259 668 $ (Net income) ÷
213 487 $ |
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. |
 |
