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 |
| 2597473 |
22 |
6 213 000 $ |
282 409 $ |
66 806 $ |
300 629 $ |
18.39 |
26.056 |
0.04 |
1.19 |
2 446 529 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 446 529 $ |
|
| Before capitalization |
37 762 $ |
2 % |
| After capitalization 37 762 $ + 44 152 $ (average mortgage paid) = |
81 914 $ |
3 % |
| After capitalization and appreciation (PV) |
279 827 $ |
11 % |
| Ratios |
| Price per unit |
= 6 213 000 $ ÷ 22 logements |
282 409 $ |
| Price per room |
= 6 213 000 $ ÷ 93,0 pièces |
66 806 $ |
| Price per room x 4 1/2 |
|
300 629 $ |
| GRM ratio |
6 213 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.39 |
| NRM ratio |
6 213 000 $ ÷
238 450 $ (Net income) |
26.056 |
| Cap. Rate |
238 450 $ (Net income) ÷
6 213 000 $ |
3.84 % |
| DCR ratio |
238 450 $ (Net income) ÷
200 689 $ |
1.19 |
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. |
 |
