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 |
| 2584903 |
32 |
6 174 000 $ |
192 938 $ |
44 417 $ |
199 878 $ |
16.38 |
23.978 |
0.04 |
1.27 |
2 287 877 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 287 877 $ |
|
| Before capitalization |
55 360 $ |
2 % |
| After capitalization 55 360 $ + 50 362 $ (average mortgage paid) = |
105 722 $ |
5 % |
| After capitalization and appreciation (PV) |
302 393 $ |
13 % |
| Ratios |
| Price per unit |
= 6 174 000 $ ÷ 32 logements |
192 938 $ |
| Price per room |
= 6 174 000 $ ÷ 139,0 pièces |
44 417 $ |
| Price per room x 4 1/2 |
|
199 878 $ |
| GRM ratio |
6 174 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.38 |
| NRM ratio |
6 174 000 $ ÷
257 487 $ (Net income) |
23.978 |
| Cap. Rate |
257 487 $ (Net income) ÷
6 174 000 $ |
4.17 % |
| DCR ratio |
257 487 $ (Net income) ÷
202 127 $ |
1.27 |
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. |
 |
