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 |
| 2602544 |
31 |
6 575 000 $ |
212 097 $ |
51 167 $ |
230 253 $ |
16.85 |
24.272 |
0.04 |
1.29 |
2 617 850 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 617 850 $ |
|
| Before capitalization |
60 549 $ |
2 % |
| After capitalization 60 549 $ + 50 171 $ (average mortgage paid) = |
110 720 $ |
4 % |
| After capitalization and appreciation (PV) |
320 166 $ |
12 % |
| Ratios |
| Price per unit |
= 6 575 000 $ ÷ 31 logements |
212 097 $ |
| Price per room |
= 6 575 000 $ ÷ 128,5 pièces |
51 167 $ |
| Price per room x 4 1/2 |
|
230 253 $ |
| GRM ratio |
6 575 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.85 |
| NRM ratio |
6 575 000 $ ÷
270 887 $ (Net income) |
24.272 |
| Cap. Rate |
270 887 $ (Net income) ÷
6 575 000 $ |
4.12 % |
| DCR ratio |
270 887 $ (Net income) ÷
210 337 $ |
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. |
 |
