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 |
| 2601567 |
26 |
6 373 000 $ |
245 115 $ |
57 936 $ |
260 714 $ |
15.44 |
21.535 |
0.05 |
1.29 |
2 078 050 $ |
3 % |
6 % |
15 % |
| Yields of the investment |
| Cashdown |
2 078 050 $ |
|
| Before capitalization |
65 988 $ |
3 % |
| After capitalization 65 988 $ + 49 956 $ (average mortgage paid) = |
115 944 $ |
6 % |
| After capitalization and appreciation (PV) |
318 954 $ |
15 % |
| Ratios |
| Price per unit |
= 6 373 000 $ ÷ 26 logements |
245 115 $ |
| Price per room |
= 6 373 000 $ ÷ 110,0 pièces |
57 936 $ |
| Price per room x 4 1/2 |
|
260 714 $ |
| GRM ratio |
6 373 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.44 |
| NRM ratio |
6 373 000 $ ÷
295 933 $ (Net income) |
21.535 |
| Cap. Rate |
295 933 $ (Net income) ÷
6 373 000 $ |
4.64 % |
| DCR ratio |
295 933 $ (Net income) ÷
229 946 $ |
1.29 |
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. |
 |
