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 |
| 2500335 |
26 |
6 569 000 $ |
252 654 $ |
49 022 $ |
220 601 $ |
18.98 |
27.032 |
0.04 |
1.12 |
2 733 599 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 733 599 $ |
|
| Before capitalization |
26 736 $ |
1 % |
| After capitalization 26 736 $ + 44 518 $ (average mortgage paid) = |
71 254 $ |
3 % |
| After capitalization and appreciation (PV) |
280 508 $ |
10 % |
| Ratios |
| Price per unit |
= 6 569 000 $ ÷ 26 logements |
252 654 $ |
| Price per room |
= 6 569 000 $ ÷ 134,0 pièces |
49 022 $ |
| Price per room x 4 1/2 |
|
220 601 $ |
| GRM ratio |
6 569 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.98 |
| NRM ratio |
6 569 000 $ ÷
243 007 $ (Net income) |
27.032 |
| Cap. Rate |
243 007 $ (Net income) ÷
6 569 000 $ |
3.70 % |
| DCR ratio |
243 007 $ (Net income) ÷
216 272 $ |
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. |
 |
