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 |
| 2618944 |
33 |
6 772 000 $ |
205 212 $ |
55 057 $ |
247 756 $ |
16.82 |
24.183 |
0.04 |
1.13 |
2 117 855 $ |
2 % |
4 % |
15 % |
| Yields of the investment |
| Cashdown |
2 117 855 $ |
|
| Before capitalization |
32 938 $ |
2 % |
| After capitalization 32 938 $ + 58 536 $ (average mortgage paid) = |
91 473 $ |
4 % |
| After capitalization and appreciation (PV) |
307 195 $ |
15 % |
| Ratios |
| Price per unit |
= 6 772 000 $ ÷ 33 logements |
205 212 $ |
| Price per room |
= 6 772 000 $ ÷ 123,0 pièces |
55 057 $ |
| Price per room x 4 1/2 |
|
247 756 $ |
| GRM ratio |
6 772 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.82 |
| NRM ratio |
6 772 000 $ ÷
280 028 $ (Net income) |
24.183 |
| Cap. Rate |
280 028 $ (Net income) ÷
6 772 000 $ |
4.14 % |
| DCR ratio |
280 028 $ (Net income) ÷
247 091 $ |
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. |
 |
