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 |
| 2618286 |
33 |
6 786 000 $ |
205 636 $ |
55 171 $ |
248 268 $ |
16.86 |
24.249 |
0.04 |
1.13 |
2 135 314 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 135 314 $ |
|
| Before capitalization |
32 930 $ |
2 % |
| After capitalization 32 930 $ + 58 497 $ (average mortgage paid) = |
91 427 $ |
4 % |
| After capitalization and appreciation (PV) |
307 594 $ |
14 % |
| Ratios |
| Price per unit |
= 6 786 000 $ ÷ 33 logements |
205 636 $ |
| Price per room |
= 6 786 000 $ ÷ 123,0 pièces |
55 171 $ |
| Price per room x 4 1/2 |
|
248 268 $ |
| GRM ratio |
6 786 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.86 |
| NRM ratio |
6 786 000 $ ÷
279 849 $ (Net income) |
24.249 |
| Cap. Rate |
279 849 $ (Net income) ÷
6 786 000 $ |
4.12 % |
| DCR ratio |
279 849 $ (Net income) ÷
246 919 $ |
1.13 |
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. |
 |
