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 |
| 2602529 |
34 |
6 870 000 $ |
202 059 $ |
47 055 $ |
211 747 $ |
15.50 |
21.964 |
0.05 |
1.29 |
2 303 152 $ |
3 % |
6 % |
15 % |
| Yields of the investment |
| Cashdown |
2 303 152 $ |
|
| Before capitalization |
70 123 $ |
3 % |
| After capitalization 70 123 $ + 57 511 $ (average mortgage paid) = |
127 635 $ |
6 % |
| After capitalization and appreciation (PV) |
346 477 $ |
15 % |
| Ratios |
| Price per unit |
= 6 870 000 $ ÷ 34 logements |
202 059 $ |
| Price per room |
= 6 870 000 $ ÷ 146,0 pièces |
47 055 $ |
| Price per room x 4 1/2 |
|
211 747 $ |
| GRM ratio |
6 870 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.50 |
| NRM ratio |
6 870 000 $ ÷
312 791 $ (Net income) |
21.964 |
| Cap. Rate |
312 791 $ (Net income) ÷
6 870 000 $ |
4.55 % |
| DCR ratio |
312 791 $ (Net income) ÷
242 667 $ |
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. |
 |
