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 |
| 2534005 |
32 |
6 753 000 $ |
211 031 $ |
45 322 $ |
203 950 $ |
17.14 |
24.359 |
0.04 |
1.17 |
2 359 070 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 359 070 $ |
|
| Before capitalization |
41 263 $ |
2 % |
| After capitalization 41 263 $ + 54 426 $ (average mortgage paid) = |
95 688 $ |
4 % |
| After capitalization and appreciation (PV) |
310 803 $ |
13 % |
| Ratios |
| Price per unit |
= 6 753 000 $ ÷ 32 logements |
211 031 $ |
| Price per room |
= 6 753 000 $ ÷ 149,0 pièces |
45 322 $ |
| Price per room x 4 1/2 |
|
203 950 $ |
| GRM ratio |
6 753 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.14 |
| NRM ratio |
6 753 000 $ ÷
277 228 $ (Net income) |
24.359 |
| Cap. Rate |
277 228 $ (Net income) ÷
6 753 000 $ |
4.11 % |
| DCR ratio |
277 228 $ (Net income) ÷
235 965 $ |
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. |
 |
