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 |
| 2585971 |
36 |
6 979 000 $ |
193 861 $ |
46 219 $ |
207 983 $ |
16.87 |
24.740 |
0.04 |
1.27 |
2 720 398 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 720 398 $ |
|
| Before capitalization |
60 009 $ |
2 % |
| After capitalization 60 009 $ + 55 336 $ (average mortgage paid) = |
115 345 $ |
4 % |
| After capitalization and appreciation (PV) |
337 658 $ |
12 % |
| Ratios |
| Price per unit |
= 6 979 000 $ ÷ 36 logements |
193 861 $ |
| Price per room |
= 6 979 000 $ ÷ 151,0 pièces |
46 219 $ |
| Price per room x 4 1/2 |
|
207 983 $ |
| GRM ratio |
6 979 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.87 |
| NRM ratio |
6 979 000 $ ÷
282 098 $ (Net income) |
24.740 |
| Cap. Rate |
282 098 $ (Net income) ÷
6 979 000 $ |
4.04 % |
| DCR ratio |
282 098 $ (Net income) ÷
222 090 $ |
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. |
 |
