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 |
| 2579796 |
34 |
6 129 000 $ |
180 265 $ |
41 694 $ |
187 622 $ |
16.90 |
25.347 |
0.04 |
1.22 |
2 317 937 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 317 937 $ |
|
| Before capitalization |
43 502 $ |
2 % |
| After capitalization 43 502 $ + 49 409 $ (average mortgage paid) = |
92 911 $ |
4 % |
| After capitalization and appreciation (PV) |
288 150 $ |
12 % |
| Ratios |
| Price per unit |
= 6 129 000 $ ÷ 34 logements |
180 265 $ |
| Price per room |
= 6 129 000 $ ÷ 147,0 pièces |
41 694 $ |
| Price per room x 4 1/2 |
|
187 622 $ |
| GRM ratio |
6 129 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.90 |
| NRM ratio |
6 129 000 $ ÷
241 805 $ (Net income) |
25.347 |
| Cap. Rate |
241 805 $ (Net income) ÷
6 129 000 $ |
3.95 % |
| DCR ratio |
241 805 $ (Net income) ÷
198 304 $ |
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. |
 |
