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 |
| 2612249 |
29 |
6 028 000 $ |
207 862 $ |
57 137 $ |
257 118 $ |
19.75 |
29.826 |
0.03 |
1.12 |
2 617 832 $ |
1 % |
2 % |
10 % |
| Yields of the investment |
| Cashdown |
2 617 832 $ |
|
| Before capitalization |
21 167 $ |
1 % |
| After capitalization 21 167 $ + 43 513 $ (average mortgage paid) = |
64 680 $ |
2 % |
| After capitalization and appreciation (PV) |
256 700 $ |
10 % |
| Ratios |
| Price per unit |
= 6 028 000 $ ÷ 29 logements |
207 862 $ |
| Price per room |
= 6 028 000 $ ÷ 105,5 pièces |
57 137 $ |
| Price per room x 4 1/2 |
|
257 118 $ |
| GRM ratio |
6 028 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.75 |
| NRM ratio |
6 028 000 $ ÷
202 104 $ (Net income) |
29.826 |
| Cap. Rate |
202 104 $ (Net income) ÷
6 028 000 $ |
3.35 % |
| DCR ratio |
202 104 $ (Net income) ÷
180 938 $ |
1.12 |
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. |
 |
