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 |
| 2586064 |
38 |
6 420 000 $ |
168 947 $ |
48 636 $ |
218 864 $ |
16.01 |
25.156 |
0.04 |
1.31 |
2 682 196 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 682 196 $ |
|
| Before capitalization |
60 377 $ |
2 % |
| After capitalization 60 377 $ + 48 545 $ (average mortgage paid) = |
108 922 $ |
4 % |
| After capitalization and appreciation (PV) |
313 431 $ |
12 % |
| Ratios |
| Price per unit |
= 6 420 000 $ ÷ 38 logements |
168 947 $ |
| Price per room |
= 6 420 000 $ ÷ 132,0 pièces |
48 636 $ |
| Price per room x 4 1/2 |
|
218 864 $ |
| GRM ratio |
6 420 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.01 |
| NRM ratio |
6 420 000 $ ÷
255 212 $ (Net income) |
25.156 |
| Cap. Rate |
255 212 $ (Net income) ÷
6 420 000 $ |
3.98 % |
| DCR ratio |
255 212 $ (Net income) ÷
194 835 $ |
1.31 |
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. |
 |
