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 |
| 2604328 |
24 |
6 231 000 $ |
259 625 $ |
64 906 $ |
292 078 $ |
15.96 |
22.190 |
0.05 |
1.24 |
2 035 507 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
2 035 507 $ |
|
| Before capitalization |
53 661 $ |
3 % |
| After capitalization 53 661 $ + 47 854 $ (average mortgage paid) = |
101 515 $ |
5 % |
| After capitalization and appreciation (PV) |
300 003 $ |
15 % |
| Ratios |
| Price per unit |
= 6 231 000 $ ÷ 24 logements |
259 625 $ |
| Price per room |
= 6 231 000 $ ÷ 96,0 pièces |
64 906 $ |
| Price per room x 4 1/2 |
|
292 078 $ |
| GRM ratio |
6 231 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.96 |
| NRM ratio |
6 231 000 $ ÷
280 800 $ (Net income) |
22.190 |
| Cap. Rate |
280 800 $ (Net income) ÷
6 231 000 $ |
4.51 % |
| DCR ratio |
280 800 $ (Net income) ÷
227 139 $ |
1.24 |
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. |
 |
