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 |
| 2617141 |
29 |
6 050 000 $ |
208 621 $ |
49 590 $ |
223 156 $ |
16.61 |
23.528 |
0.04 |
1.20 |
2 012 758 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 012 758 $ |
|
| Before capitalization |
43 058 $ |
2 % |
| After capitalization 43 058 $ + 51 039 $ (average mortgage paid) = |
94 097 $ |
5 % |
| After capitalization and appreciation (PV) |
286 818 $ |
14 % |
| Ratios |
| Price per unit |
= 6 050 000 $ ÷ 29 logements |
208 621 $ |
| Price per room |
= 6 050 000 $ ÷ 122,0 pièces |
49 590 $ |
| Price per room x 4 1/2 |
|
223 156 $ |
| GRM ratio |
6 050 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.61 |
| NRM ratio |
6 050 000 $ ÷
257 142 $ (Net income) |
23.528 |
| Cap. Rate |
257 142 $ (Net income) ÷
6 050 000 $ |
4.25 % |
| DCR ratio |
257 142 $ (Net income) ÷
214 084 $ |
1.20 |
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. |
 |
