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 |
| 2521353 |
32 |
6 344 000 $ |
198 250 $ |
40 152 $ |
180 684 $ |
16.79 |
25.024 |
0.04 |
1.17 |
2 316 849 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 316 849 $ |
|
| Before capitalization |
37 220 $ |
2 % |
| After capitalization 37 220 $ + 49 888 $ (average mortgage paid) = |
87 108 $ |
4 % |
| After capitalization and appreciation (PV) |
289 196 $ |
12 % |
| Ratios |
| Price per unit |
= 6 344 000 $ ÷ 32 logements |
198 250 $ |
| Price per room |
= 6 344 000 $ ÷ 158,0 pièces |
40 152 $ |
| Price per room x 4 1/2 |
|
180 684 $ |
| GRM ratio |
6 344 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.79 |
| NRM ratio |
6 344 000 $ ÷
253 513 $ (Net income) |
25.024 |
| Cap. Rate |
253 513 $ (Net income) ÷
6 344 000 $ |
4.00 % |
| DCR ratio |
253 513 $ (Net income) ÷
216 294 $ |
1.17 |
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. |
 |
