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 |
| 2591350 |
33 |
6 615 000 $ |
200 455 $ |
48 109 $ |
216 491 $ |
15.93 |
22.999 |
0.04 |
1.33 |
2 469 320 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 469 320 $ |
|
| Before capitalization |
71 413 $ |
3 % |
| After capitalization 71 413 $ + 53 869 $ (average mortgage paid) = |
125 282 $ |
5 % |
| After capitalization and appreciation (PV) |
336 000 $ |
14 % |
| Ratios |
| Price per unit |
= 6 615 000 $ ÷ 33 logements |
200 455 $ |
| Price per room |
= 6 615 000 $ ÷ 137,5 pièces |
48 109 $ |
| Price per room x 4 1/2 |
|
216 491 $ |
| GRM ratio |
6 615 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.93 |
| NRM ratio |
6 615 000 $ ÷
287 617 $ (Net income) |
22.999 |
| Cap. Rate |
287 617 $ (Net income) ÷
6 615 000 $ |
4.35 % |
| DCR ratio |
287 617 $ (Net income) ÷
216 204 $ |
1.33 |
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. |
 |
