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 |
| 2500226 |
30 |
6 799 000 $ |
226 633 $ |
48 914 $ |
220 112 $ |
17.96 |
25.455 |
0.04 |
1.12 |
2 545 235 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 545 235 $ |
|
| Before capitalization |
27 750 $ |
1 % |
| After capitalization 27 750 $ + 49 268 $ (average mortgage paid) = |
77 019 $ |
3 % |
| After capitalization and appreciation (PV) |
293 600 $ |
12 % |
| Ratios |
| Price per unit |
= 6 799 000 $ ÷ 30 logements |
226 633 $ |
| Price per room |
= 6 799 000 $ ÷ 139,0 pièces |
48 914 $ |
| Price per room x 4 1/2 |
|
220 112 $ |
| GRM ratio |
6 799 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.96 |
| NRM ratio |
6 799 000 $ ÷
267 097 $ (Net income) |
25.455 |
| Cap. Rate |
267 097 $ (Net income) ÷
6 799 000 $ |
3.93 % |
| DCR ratio |
267 097 $ (Net income) ÷
239 347 $ |
1.12 |
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. |
 |
