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 |
| 2621727 |
30 |
6 054 000 $ |
201 800 $ |
56 056 $ |
252 250 $ |
16.27 |
22.890 |
0.04 |
1.09 |
1 654 982 $ |
1 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
1 654 982 $ |
|
| Before capitalization |
22 593 $ |
1 % |
| After capitalization 22 593 $ + 52 388 $ (average mortgage paid) = |
74 981 $ |
5 % |
| After capitalization and appreciation (PV) |
267 831 $ |
16 % |
| Ratios |
| Price per unit |
= 6 054 000 $ ÷ 30 logements |
201 800 $ |
| Price per room |
= 6 054 000 $ ÷ 108,0 pièces |
56 056 $ |
| Price per room x 4 1/2 |
|
252 250 $ |
| GRM ratio |
6 054 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.27 |
| NRM ratio |
6 054 000 $ ÷
264 486 $ (Net income) |
22.890 |
| Cap. Rate |
264 486 $ (Net income) ÷
6 054 000 $ |
4.37 % |
| DCR ratio |
264 486 $ (Net income) ÷
241 893 $ |
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. |
 |
