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 |
| 2584901 |
37 |
6 305 000 $ |
170 405 $ |
46 190 $ |
207 857 $ |
15.39 |
24.040 |
0.04 |
1.34 |
2 541 078 $ |
3 % |
5 % |
12 % |
| Yields of the investment |
| Cashdown |
2 541 078 $ |
|
| Before capitalization |
66 566 $ |
3 % |
| After capitalization 66 566 $ + 48 762 $ (average mortgage paid) = |
115 328 $ |
5 % |
| After capitalization and appreciation (PV) |
316 171 $ |
12 % |
| Ratios |
| Price per unit |
= 6 305 000 $ ÷ 37 logements |
170 405 $ |
| Price per room |
= 6 305 000 $ ÷ 136,5 pièces |
46 190 $ |
| Price per room x 4 1/2 |
|
207 857 $ |
| GRM ratio |
6 305 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.39 |
| NRM ratio |
6 305 000 $ ÷
262 271 $ (Net income) |
24.040 |
| Cap. Rate |
262 271 $ (Net income) ÷
6 305 000 $ |
4.16 % |
| DCR ratio |
262 271 $ (Net income) ÷
195 705 $ |
1.34 |
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. |
 |
