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 |
| 2617155 |
28 |
5 861 000 $ |
209 321 $ |
55 292 $ |
248 816 $ |
16.82 |
24.459 |
0.04 |
1.15 |
1 913 077 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 913 077 $ |
|
| Before capitalization |
30 580 $ |
2 % |
| After capitalization 30 580 $ + 49 898 $ (average mortgage paid) = |
80 478 $ |
4 % |
| After capitalization and appreciation (PV) |
267 180 $ |
14 % |
| Ratios |
| Price per unit |
= 5 861 000 $ ÷ 28 logements |
209 321 $ |
| Price per room |
= 5 861 000 $ ÷ 106,0 pièces |
55 292 $ |
| Price per room x 4 1/2 |
|
248 816 $ |
| GRM ratio |
5 861 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.82 |
| NRM ratio |
5 861 000 $ ÷
239 628 $ (Net income) |
24.459 |
| Cap. Rate |
239 628 $ (Net income) ÷
5 861 000 $ |
4.09 % |
| DCR ratio |
239 628 $ (Net income) ÷
209 048 $ |
1.15 |
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. |
 |
