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 |
| 2618971 |
33 |
6 683 000 $ |
202 515 $ |
50 629 $ |
227 830 $ |
16.25 |
23.058 |
0.04 |
1.14 |
1 889 955 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
1 889 955 $ |
|
| Before capitalization |
35 470 $ |
2 % |
| After capitalization 35 470 $ + 60 182 $ (average mortgage paid) = |
95 652 $ |
5 % |
| After capitalization and appreciation (PV) |
308 539 $ |
16 % |
| Ratios |
| Price per unit |
= 6 683 000 $ ÷ 33 logements |
202 515 $ |
| Price per room |
= 6 683 000 $ ÷ 132,0 pièces |
50 629 $ |
| Price per room x 4 1/2 |
|
227 830 $ |
| GRM ratio |
6 683 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.25 |
| NRM ratio |
6 683 000 $ ÷
289 832 $ (Net income) |
23.058 |
| Cap. Rate |
289 832 $ (Net income) ÷
6 683 000 $ |
4.34 % |
| DCR ratio |
289 832 $ (Net income) ÷
254 361 $ |
1.14 |
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. |
 |
