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 |
| 2583263 |
37 |
6 344 000 $ |
171 459 $ |
46 476 $ |
209 143 $ |
16.15 |
25.724 |
0.04 |
1.25 |
2 548 573 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 548 573 $ |
|
| Before capitalization |
49 235 $ |
2 % |
| After capitalization 49 235 $ + 49 179 $ (average mortgage paid) = |
98 414 $ |
4 % |
| After capitalization and appreciation (PV) |
300 502 $ |
12 % |
| Ratios |
| Price per unit |
= 6 344 000 $ ÷ 37 logements |
171 459 $ |
| Price per room |
= 6 344 000 $ ÷ 136,5 pièces |
46 476 $ |
| Price per room x 4 1/2 |
|
209 143 $ |
| GRM ratio |
6 344 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.15 |
| NRM ratio |
6 344 000 $ ÷
246 615 $ (Net income) |
25.724 |
| Cap. Rate |
246 615 $ (Net income) ÷
6 344 000 $ |
3.89 % |
| DCR ratio |
246 615 $ (Net income) ÷
197 381 $ |
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. |
 |
