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 |
| 2621726 |
30 |
6 143 000 $ |
204 767 $ |
62 051 $ |
279 227 $ |
16.89 |
24.120 |
0.04 |
1.09 |
1 882 882 $ |
1 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 882 882 $ |
|
| Before capitalization |
20 061 $ |
1 % |
| After capitalization 20 061 $ + 50 742 $ (average mortgage paid) = |
70 802 $ |
4 % |
| After capitalization and appreciation (PV) |
266 486 $ |
14 % |
| Ratios |
| Price per unit |
= 6 143 000 $ ÷ 30 logements |
204 767 $ |
| Price per room |
= 6 143 000 $ ÷ 99,0 pièces |
62 051 $ |
| Price per room x 4 1/2 |
|
279 227 $ |
| GRM ratio |
6 143 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.89 |
| NRM ratio |
6 143 000 $ ÷
254 682 $ (Net income) |
24.120 |
| Cap. Rate |
254 682 $ (Net income) ÷
6 143 000 $ |
4.15 % |
| DCR ratio |
254 682 $ (Net income) ÷
234 621 $ |
1.09 |
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. |
 |
