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 |
| 2591455 |
29 |
6 000 000 $ |
206 897 $ |
48 193 $ |
216 867 $ |
17.18 |
24.430 |
0.04 |
1.20 |
2 086 304 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 086 304 $ |
|
| Before capitalization |
41 631 $ |
2 % |
| After capitalization 41 631 $ + 50 821 $ (average mortgage paid) = |
92 452 $ |
4 % |
| After capitalization and appreciation (PV) |
283 581 $ |
14 % |
| Ratios |
| Price per unit |
= 6 000 000 $ ÷ 29 logements |
206 897 $ |
| Price per room |
= 6 000 000 $ ÷ 124,5 pièces |
48 193 $ |
| Price per room x 4 1/2 |
|
216 867 $ |
| GRM ratio |
6 000 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.18 |
| NRM ratio |
6 000 000 $ ÷
245 601 $ (Net income) |
24.430 |
| Cap. Rate |
245 601 $ (Net income) ÷
6 000 000 $ |
4.09 % |
| DCR ratio |
245 601 $ (Net income) ÷
203 969 $ |
1.20 |
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. |
 |
