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 |
| 2591363 |
27 |
6 373 000 $ |
236 037 $ |
57 414 $ |
258 365 $ |
15.32 |
21.278 |
0.05 |
1.34 |
2 168 821 $ |
4 % |
6 % |
15 % |
| Yields of the investment |
| Cashdown |
2 168 821 $ |
|
| Before capitalization |
76 627 $ |
4 % |
| After capitalization 76 627 $ + 49 683 $ (average mortgage paid) = |
126 310 $ |
6 % |
| After capitalization and appreciation (PV) |
329 320 $ |
15 % |
| Ratios |
| Price per unit |
= 6 373 000 $ ÷ 27 logements |
236 037 $ |
| Price per room |
= 6 373 000 $ ÷ 111,0 pièces |
57 414 $ |
| Price per room x 4 1/2 |
|
258 365 $ |
| GRM ratio |
6 373 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.32 |
| NRM ratio |
6 373 000 $ ÷
299 512 $ (Net income) |
21.278 |
| Cap. Rate |
299 512 $ (Net income) ÷
6 373 000 $ |
4.70 % |
| DCR ratio |
299 512 $ (Net income) ÷
222 884 $ |
1.34 |
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. |
 |
