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 |
| 2597484 |
24 |
6 318 000 $ |
263 250 $ |
64 469 $ |
290 112 $ |
17.12 |
24.292 |
0.04 |
1.25 |
2 468 822 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 468 822 $ |
|
| Before capitalization |
52 737 $ |
2 % |
| After capitalization 52 737 $ + 44 325 $ (average mortgage paid) = |
97 062 $ |
4 % |
| After capitalization and appreciation (PV) |
298 320 $ |
12 % |
| Ratios |
| Price per unit |
= 6 318 000 $ ÷ 24 logements |
263 250 $ |
| Price per room |
= 6 318 000 $ ÷ 98,0 pièces |
64 469 $ |
| Price per room x 4 1/2 |
|
290 112 $ |
| GRM ratio |
6 318 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.12 |
| NRM ratio |
6 318 000 $ ÷
260 083 $ (Net income) |
24.292 |
| Cap. Rate |
260 083 $ (Net income) ÷
6 318 000 $ |
4.12 % |
| DCR ratio |
260 083 $ (Net income) ÷
207 346 $ |
1.25 |
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. |
 |
