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 |
| 2602407 |
26 |
6 483 000 $ |
249 346 $ |
58 936 $ |
265 214 $ |
15.71 |
21.907 |
0.05 |
1.29 |
2 238 993 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 238 993 $ |
|
| Before capitalization |
66 028 $ |
3 % |
| After capitalization 66 028 $ + 48 480 $ (average mortgage paid) = |
114 508 $ |
5 % |
| After capitalization and appreciation (PV) |
321 022 $ |
14 % |
| Ratios |
| Price per unit |
= 6 483 000 $ ÷ 26 logements |
249 346 $ |
| Price per room |
= 6 483 000 $ ÷ 110,0 pièces |
58 936 $ |
| Price per room x 4 1/2 |
|
265 214 $ |
| GRM ratio |
6 483 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.71 |
| NRM ratio |
6 483 000 $ ÷
295 933 $ (Net income) |
21.907 |
| Cap. Rate |
295 933 $ (Net income) ÷
6 483 000 $ |
4.56 % |
| DCR ratio |
295 933 $ (Net income) ÷
229 904 $ |
1.29 |
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. |
 |
