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 |
| 2583142 |
37 |
6 089 000 $ |
164 568 $ |
44 284 $ |
199 276 $ |
15.79 |
24.993 |
0.04 |
1.25 |
2 342 441 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 342 441 $ |
|
| Before capitalization |
48 667 $ |
2 % |
| After capitalization 48 667 $ + 48 577 $ (average mortgage paid) = |
97 244 $ |
4 % |
| After capitalization and appreciation (PV) |
291 208 $ |
12 % |
| Ratios |
| Price per unit |
= 6 089 000 $ ÷ 37 logements |
164 568 $ |
| Price per room |
= 6 089 000 $ ÷ 137,5 pièces |
44 284 $ |
| Price per room x 4 1/2 |
|
199 276 $ |
| GRM ratio |
6 089 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.79 |
| NRM ratio |
6 089 000 $ ÷
243 629 $ (Net income) |
24.993 |
| Cap. Rate |
243 629 $ (Net income) ÷
6 089 000 $ |
4.00 % |
| DCR ratio |
243 629 $ (Net income) ÷
194 963 $ |
1.25 |
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. |
 |
