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 |
| 2591327 |
32 |
6 750 000 $ |
210 938 $ |
48 913 $ |
220 109 $ |
16.76 |
24.177 |
0.04 |
1.23 |
2 408 564 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 408 564 $ |
|
| Before capitalization |
52 834 $ |
2 % |
| After capitalization 52 834 $ + 56 399 $ (average mortgage paid) = |
109 233 $ |
5 % |
| After capitalization and appreciation (PV) |
324 253 $ |
13 % |
| Ratios |
| Price per unit |
= 6 750 000 $ ÷ 32 logements |
210 938 $ |
| Price per room |
= 6 750 000 $ ÷ 138,0 pièces |
48 913 $ |
| Price per room x 4 1/2 |
|
220 109 $ |
| GRM ratio |
6 750 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.76 |
| NRM ratio |
6 750 000 $ ÷
279 192 $ (Net income) |
24.177 |
| Cap. Rate |
279 192 $ (Net income) ÷
6 750 000 $ |
4.14 % |
| DCR ratio |
279 192 $ (Net income) ÷
226 357 $ |
1.23 |
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. |
 |
