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 |
| 2602393 |
22 |
6 323 000 $ |
287 409 $ |
67 989 $ |
305 952 $ |
18.23 |
25.745 |
0.04 |
1.19 |
2 492 935 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 492 935 $ |
|
| Before capitalization |
39 161 $ |
2 % |
| After capitalization 39 161 $ + 44 120 $ (average mortgage paid) = |
83 281 $ |
3 % |
| After capitalization and appreciation (PV) |
284 698 $ |
11 % |
| Ratios |
| Price per unit |
= 6 323 000 $ ÷ 22 logements |
287 409 $ |
| Price per room |
= 6 323 000 $ ÷ 93,0 pièces |
67 989 $ |
| Price per room x 4 1/2 |
|
305 952 $ |
| GRM ratio |
6 323 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.23 |
| NRM ratio |
6 323 000 $ ÷
245 603 $ (Net income) |
25.745 |
| Cap. Rate |
245 603 $ (Net income) ÷
6 323 000 $ |
3.88 % |
| DCR ratio |
245 603 $ (Net income) ÷
206 443 $ |
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. |
 |
