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 |
| 2583151 |
32 |
6 213 000 $ |
194 156 $ |
44 698 $ |
201 140 $ |
17.25 |
25.691 |
0.04 |
1.19 |
2 295 373 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 295 373 $ |
|
| Before capitalization |
38 030 $ |
2 % |
| After capitalization 38 030 $ + 50 779 $ (average mortgage paid) = |
88 809 $ |
4 % |
| After capitalization and appreciation (PV) |
286 722 $ |
12 % |
| Ratios |
| Price per unit |
= 6 213 000 $ ÷ 32 logements |
194 156 $ |
| Price per room |
= 6 213 000 $ ÷ 139,0 pièces |
44 698 $ |
| Price per room x 4 1/2 |
|
201 140 $ |
| GRM ratio |
6 213 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.25 |
| NRM ratio |
6 213 000 $ ÷
241 832 $ (Net income) |
25.691 |
| Cap. Rate |
241 832 $ (Net income) ÷
6 213 000 $ |
3.89 % |
| DCR ratio |
241 832 $ (Net income) ÷
203 803 $ |
1.19 |
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. |
 |
