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 |
| 2591485 |
34 |
6 760 000 $ |
198 824 $ |
46 301 $ |
208 356 $ |
15.56 |
22.028 |
0.05 |
1.30 |
2 213 182 $ |
3 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
2 213 182 $ |
|
| Before capitalization |
70 227 $ |
3 % |
| After capitalization 70 227 $ + 58 965 $ (average mortgage paid) = |
129 192 $ |
6 % |
| After capitalization and appreciation (PV) |
344 531 $ |
16 % |
| Ratios |
| Price per unit |
= 6 760 000 $ ÷ 34 logements |
198 824 $ |
| Price per room |
= 6 760 000 $ ÷ 146,0 pièces |
46 301 $ |
| Price per room x 4 1/2 |
|
208 356 $ |
| GRM ratio |
6 760 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.56 |
| NRM ratio |
6 760 000 $ ÷
306 882 $ (Net income) |
22.028 |
| Cap. Rate |
306 882 $ (Net income) ÷
6 760 000 $ |
4.54 % |
| DCR ratio |
306 882 $ (Net income) ÷
236 654 $ |
1.30 |
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. |
 |
