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 |
| 2571094 |
45 |
6 787 000 $ |
150 822 $ |
38 022 $ |
171 101 $ |
15.50 |
24.051 |
0.04 |
1.21 |
2 275 893 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 275 893 $ |
|
| Before capitalization |
48 471 $ |
2 % |
| After capitalization 48 471 $ + 58 234 $ (average mortgage paid) = |
106 705 $ |
5 % |
| After capitalization and appreciation (PV) |
322 904 $ |
14 % |
| Ratios |
| Price per unit |
= 6 787 000 $ ÷ 45 logements |
150 822 $ |
| Price per room |
= 6 787 000 $ ÷ 178,5 pièces |
38 022 $ |
| Price per room x 4 1/2 |
|
171 101 $ |
| GRM ratio |
6 787 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.50 |
| NRM ratio |
6 787 000 $ ÷
282 193 $ (Net income) |
24.051 |
| Cap. Rate |
282 193 $ (Net income) ÷
6 787 000 $ |
4.16 % |
| DCR ratio |
282 193 $ (Net income) ÷
233 721 $ |
1.21 |
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. |
 |
