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 |
| 2521329 |
32 |
6 248 000 $ |
195 250 $ |
42 795 $ |
192 575 $ |
15.80 |
23.066 |
0.04 |
1.18 |
1 945 888 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 945 888 $ |
|
| Before capitalization |
40 509 $ |
2 % |
| After capitalization 40 509 $ + 53 133 $ (average mortgage paid) = |
93 642 $ |
5 % |
| After capitalization and appreciation (PV) |
292 671 $ |
15 % |
| Ratios |
| Price per unit |
= 6 248 000 $ ÷ 32 logements |
195 250 $ |
| Price per room |
= 6 248 000 $ ÷ 146,0 pièces |
42 795 $ |
| Price per room x 4 1/2 |
|
192 575 $ |
| GRM ratio |
6 248 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.80 |
| NRM ratio |
6 248 000 $ ÷
270 871 $ (Net income) |
23.066 |
| Cap. Rate |
270 871 $ (Net income) ÷
6 248 000 $ |
4.34 % |
| DCR ratio |
270 871 $ (Net income) ÷
230 362 $ |
1.18 |
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. |
 |
