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 |
| 2604350 |
31 |
6 488 000 $ |
209 290 $ |
51 289 $ |
230 798 $ |
15.77 |
22.249 |
0.04 |
1.27 |
2 184 535 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
2 184 535 $ |
|
| Before capitalization |
61 474 $ |
3 % |
| After capitalization 61 474 $ + 53 699 $ (average mortgage paid) = |
115 173 $ |
5 % |
| After capitalization and appreciation (PV) |
321 848 $ |
15 % |
| Ratios |
| Price per unit |
= 6 488 000 $ ÷ 31 logements |
209 290 $ |
| Price per room |
= 6 488 000 $ ÷ 126,5 pièces |
51 289 $ |
| Price per room x 4 1/2 |
|
230 798 $ |
| GRM ratio |
6 488 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.77 |
| NRM ratio |
6 488 000 $ ÷
291 604 $ (Net income) |
22.249 |
| Cap. Rate |
291 604 $ (Net income) ÷
6 488 000 $ |
4.49 % |
| DCR ratio |
291 604 $ (Net income) ÷
230 129 $ |
1.27 |
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. |
 |
