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 |
| 2600906 |
71 |
16 203 000 $ |
228 211 $ |
54 100 $ |
243 451 $ |
16.98 |
24.364 |
0.04 |
1.25 |
6 130 030 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
6 130 030 $ |
|
| Before capitalization |
134 188 $ |
2 % |
| After capitalization 134 188 $ + 125 645 $ (average mortgage paid) = |
259 832 $ |
4 % |
| After capitalization and appreciation (PV) |
775 976 $ |
13 % |
| Ratios |
| Price per unit |
= 16 203 000 $ ÷ 71 logements |
228 211 $ |
| Price per room |
= 16 203 000 $ ÷ 299,5 pièces |
54 100 $ |
| Price per room x 4 1/2 |
|
243 451 $ |
| GRM ratio |
16 203 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.98 |
| NRM ratio |
16 203 000 $ ÷
665 041 $ (Net income) |
24.364 |
| Cap. Rate |
665 041 $ (Net income) ÷
16 203 000 $ |
4.10 % |
| DCR ratio |
665 041 $ (Net income) ÷
530 852 $ |
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. |
 |
