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 |
| 2577408 |
43 |
6 798 000 $ |
158 093 $ |
41 834 $ |
188 252 $ |
15.75 |
25.882 |
0.04 |
1.22 |
2 638 707 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 638 707 $ |
|
| Before capitalization |
46 748 $ |
2 % |
| After capitalization 46 748 $ + 53 795 $ (average mortgage paid) = |
100 543 $ |
4 % |
| After capitalization and appreciation (PV) |
317 093 $ |
12 % |
| Ratios |
| Price per unit |
= 6 798 000 $ ÷ 43 logements |
158 093 $ |
| Price per room |
= 6 798 000 $ ÷ 162,5 pièces |
41 834 $ |
| Price per room x 4 1/2 |
|
188 252 $ |
| GRM ratio |
6 798 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.75 |
| NRM ratio |
6 798 000 $ ÷
262 654 $ (Net income) |
25.882 |
| Cap. Rate |
262 654 $ (Net income) ÷
6 798 000 $ |
3.86 % |
| DCR ratio |
262 654 $ (Net income) ÷
215 906 $ |
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. |
 |
