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 |
| 2542370 |
28 |
6 231 000 $ |
222 536 $ |
44 191 $ |
198 862 $ |
17.28 |
25.364 |
0.04 |
1.20 |
2 133 543 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 133 543 $ |
|
| Before capitalization |
41 729 $ |
2 % |
| After capitalization 41 729 $ + 56 329 $ (average mortgage paid) = |
98 057 $ |
5 % |
| After capitalization and appreciation (PV) |
296 545 $ |
14 % |
| Ratios |
| Price per unit |
= 6 231 000 $ ÷ 28 logements |
222 536 $ |
| Price per room |
= 6 231 000 $ ÷ 141,0 pièces |
44 191 $ |
| Price per room x 4 1/2 |
|
198 862 $ |
| GRM ratio |
6 231 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.28 |
| NRM ratio |
6 231 000 $ ÷
245 666 $ (Net income) |
25.364 |
| Cap. Rate |
245 666 $ (Net income) ÷
6 231 000 $ |
3.94 % |
| DCR ratio |
245 666 $ (Net income) ÷
203 936 $ |
1.20 |
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. |
 |
