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 |
| 2542515 |
33 |
6 543 000 $ |
198 273 $ |
41 543 $ |
186 943 $ |
17.81 |
27.403 |
0.04 |
1.19 |
2 522 008 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 522 008 $ |
|
| Before capitalization |
38 510 $ |
2 % |
| After capitalization 38 510 $ + 55 313 $ (average mortgage paid) = |
93 823 $ |
4 % |
| After capitalization and appreciation (PV) |
302 250 $ |
12 % |
| Ratios |
| Price per unit |
= 6 543 000 $ ÷ 33 logements |
198 273 $ |
| Price per room |
= 6 543 000 $ ÷ 157,5 pièces |
41 543 $ |
| Price per room x 4 1/2 |
|
186 943 $ |
| GRM ratio |
6 543 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.81 |
| NRM ratio |
6 543 000 $ ÷
238 771 $ (Net income) |
27.403 |
| Cap. Rate |
238 771 $ (Net income) ÷
6 543 000 $ |
3.65 % |
| DCR ratio |
238 771 $ (Net income) ÷
200 261 $ |
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. |
 |
