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 |
| 2617175 |
33 |
6 786 000 $ |
205 636 $ |
55 171 $ |
248 268 $ |
16.89 |
24.399 |
0.04 |
1.13 |
2 155 112 $ |
1 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 155 112 $ |
|
| Before capitalization |
32 215 $ |
1 % |
| After capitalization 32 215 $ + 58 246 $ (average mortgage paid) = |
90 461 $ |
4 % |
| After capitalization and appreciation (PV) |
306 627 $ |
14 % |
| Ratios |
| Price per unit |
= 6 786 000 $ ÷ 33 logements |
205 636 $ |
| Price per room |
= 6 786 000 $ ÷ 123,0 pièces |
55 171 $ |
| Price per room x 4 1/2 |
|
248 268 $ |
| GRM ratio |
6 786 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.89 |
| NRM ratio |
6 786 000 $ ÷
278 127 $ (Net income) |
24.399 |
| Cap. Rate |
278 127 $ (Net income) ÷
6 786 000 $ |
4.10 % |
| DCR ratio |
278 127 $ (Net income) ÷
245 913 $ |
1.13 |
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. |
 |
