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 |
| 2618946 |
33 |
6 165 000 $ |
186 818 $ |
49 320 $ |
221 940 $ |
16.31 |
24.017 |
0.04 |
1.15 |
1 960 452 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 960 452 $ |
|
| Before capitalization |
34 031 $ |
2 % |
| After capitalization 34 031 $ + 53 003 $ (average mortgage paid) = |
87 034 $ |
4 % |
| After capitalization and appreciation (PV) |
283 419 $ |
14 % |
| Ratios |
| Price per unit |
= 6 165 000 $ ÷ 33 logements |
186 818 $ |
| Price per room |
= 6 165 000 $ ÷ 125,0 pièces |
49 320 $ |
| Price per room x 4 1/2 |
|
221 940 $ |
| GRM ratio |
6 165 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.31 |
| NRM ratio |
6 165 000 $ ÷
256 691 $ (Net income) |
24.017 |
| Cap. Rate |
256 691 $ (Net income) ÷
6 165 000 $ |
4.16 % |
| DCR ratio |
256 691 $ (Net income) ÷
222 660 $ |
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. |
 |
