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 |
| 2591340 |
33 |
6 840 000 $ |
207 273 $ |
50 480 $ |
227 159 $ |
18.14 |
26.388 |
0.04 |
1.21 |
2 724 227 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 724 227 $ |
|
| Before capitalization |
44 188 $ |
2 % |
| After capitalization 44 188 $ + 53 573 $ (average mortgage paid) = |
97 761 $ |
4 % |
| After capitalization and appreciation (PV) |
315 648 $ |
12 % |
| Ratios |
| Price per unit |
= 6 840 000 $ ÷ 33 logements |
207 273 $ |
| Price per room |
= 6 840 000 $ ÷ 135,5 pièces |
50 480 $ |
| Price per room x 4 1/2 |
|
227 159 $ |
| GRM ratio |
6 840 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.14 |
| NRM ratio |
6 840 000 $ ÷
259 204 $ (Net income) |
26.388 |
| Cap. Rate |
259 204 $ (Net income) ÷
6 840 000 $ |
3.79 % |
| DCR ratio |
259 204 $ (Net income) ÷
215 016 $ |
1.21 |
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. |
 |
