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 |
| 2585965 |
34 |
6 909 000 $ |
203 206 $ |
47 648 $ |
214 417 $ |
18.50 |
27.696 |
0.04 |
1.20 |
2 927 273 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 927 273 $ |
|
| Before capitalization |
41 676 $ |
1 % |
| After capitalization 41 676 $ + 51 771 $ (average mortgage paid) = |
93 447 $ |
3 % |
| After capitalization and appreciation (PV) |
313 531 $ |
11 % |
| Ratios |
| Price per unit |
= 6 909 000 $ ÷ 34 logements |
203 206 $ |
| Price per room |
= 6 909 000 $ ÷ 145,0 pièces |
47 648 $ |
| Price per room x 4 1/2 |
|
214 417 $ |
| GRM ratio |
6 909 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.50 |
| NRM ratio |
6 909 000 $ ÷
249 458 $ (Net income) |
27.696 |
| Cap. Rate |
249 458 $ (Net income) ÷
6 909 000 $ |
3.61 % |
| DCR ratio |
249 458 $ (Net income) ÷
207 783 $ |
1.20 |
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. |
 |
