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 |
| 2623334 |
30 |
6 206 000 $ |
206 867 $ |
62 687 $ |
282 091 $ |
16.59 |
23.760 |
0.04 |
1.08 |
1 853 860 $ |
1 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 853 860 $ |
|
| Before capitalization |
19 835 $ |
1 % |
| After capitalization 19 835 $ + 51 238 $ (average mortgage paid) = |
71 073 $ |
4 % |
| After capitalization and appreciation (PV) |
268 763 $ |
14 % |
| Ratios |
| Price per unit |
= 6 206 000 $ ÷ 30 logements |
206 867 $ |
| Price per room |
= 6 206 000 $ ÷ 99,0 pièces |
62 687 $ |
| Price per room x 4 1/2 |
|
282 091 $ |
| GRM ratio |
6 206 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.59 |
| NRM ratio |
6 206 000 $ ÷
261 193 $ (Net income) |
23.760 |
| Cap. Rate |
261 193 $ (Net income) ÷
6 206 000 $ |
4.21 % |
| DCR ratio |
261 193 $ (Net income) ÷
241 358 $ |
1.08 |
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. |
 |
