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 |
| 2586080 |
39 |
6 514 000 $ |
167 026 $ |
46 695 $ |
210 129 $ |
15.71 |
25.089 |
0.04 |
1.30 |
2 690 899 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 690 899 $ |
|
| Before capitalization |
60 559 $ |
2 % |
| After capitalization 60 559 $ + 49 602 $ (average mortgage paid) = |
110 162 $ |
4 % |
| After capitalization and appreciation (PV) |
317 663 $ |
12 % |
| Ratios |
| Price per unit |
= 6 514 000 $ ÷ 39 logements |
167 026 $ |
| Price per room |
= 6 514 000 $ ÷ 139,5 pièces |
46 695 $ |
| Price per room x 4 1/2 |
|
210 129 $ |
| GRM ratio |
6 514 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.71 |
| NRM ratio |
6 514 000 $ ÷
259 638 $ (Net income) |
25.089 |
| Cap. Rate |
259 638 $ (Net income) ÷
6 514 000 $ |
3.99 % |
| DCR ratio |
259 638 $ (Net income) ÷
199 078 $ |
1.30 |
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. |
 |
