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 |
| 2500221 |
30 |
7 530 000 $ |
251 000 $ |
50 878 $ |
228 953 $ |
18.24 |
25.613 |
0.04 |
1.11 |
2 821 913 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 821 913 $ |
|
| Before capitalization |
28 918 $ |
1 % |
| After capitalization 28 918 $ + 54 565 $ (average mortgage paid) = |
83 483 $ |
3 % |
| After capitalization and appreciation (PV) |
323 349 $ |
11 % |
| Ratios |
| Price per unit |
= 7 530 000 $ ÷ 30 logements |
251 000 $ |
| Price per room |
= 7 530 000 $ ÷ 148,0 pièces |
50 878 $ |
| Price per room x 4 1/2 |
|
228 953 $ |
| GRM ratio |
7 530 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.24 |
| NRM ratio |
7 530 000 $ ÷
293 994 $ (Net income) |
25.613 |
| Cap. Rate |
293 994 $ (Net income) ÷
7 530 000 $ |
3.90 % |
| DCR ratio |
293 994 $ (Net income) ÷
265 077 $ |
1.11 |
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. |
 |
