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 |
| 2612259 |
27 |
6 701 000 $ |
248 185 $ |
64 744 $ |
291 348 $ |
17.15 |
24.461 |
0.04 |
1.17 |
2 389 966 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 389 966 $ |
|
| Before capitalization |
40 380 $ |
2 % |
| After capitalization 40 380 $ + 49 310 $ (average mortgage paid) = |
89 690 $ |
4 % |
| After capitalization and appreciation (PV) |
303 150 $ |
13 % |
| Ratios |
| Price per unit |
= 6 701 000 $ ÷ 27 logements |
248 185 $ |
| Price per room |
= 6 701 000 $ ÷ 103,5 pièces |
64 744 $ |
| Price per room x 4 1/2 |
|
291 348 $ |
| GRM ratio |
6 701 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.15 |
| NRM ratio |
6 701 000 $ ÷
273 951 $ (Net income) |
24.461 |
| Cap. Rate |
273 951 $ (Net income) ÷
6 701 000 $ |
4.09 % |
| DCR ratio |
273 951 $ (Net income) ÷
233 571 $ |
1.17 |
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. |
 |
