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 |
| 2591338 |
30 |
7 348 000 $ |
244 933 $ |
59 984 $ |
269 927 $ |
17.04 |
24.018 |
0.04 |
1.25 |
2 726 190 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 726 190 $ |
|
| Before capitalization |
60 842 $ |
2 % |
| After capitalization 60 842 $ + 55 216 $ (average mortgage paid) = |
116 057 $ |
4 % |
| After capitalization and appreciation (PV) |
350 127 $ |
13 % |
| Ratios |
| Price per unit |
= 7 348 000 $ ÷ 30 logements |
244 933 $ |
| Price per room |
= 7 348 000 $ ÷ 122,5 pièces |
59 984 $ |
| Price per room x 4 1/2 |
|
269 927 $ |
| GRM ratio |
7 348 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.04 |
| NRM ratio |
7 348 000 $ ÷
305 933 $ (Net income) |
24.018 |
| Cap. Rate |
305 933 $ (Net income) ÷
7 348 000 $ |
4.16 % |
| DCR ratio |
305 933 $ (Net income) ÷
245 092 $ |
1.25 |
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. |
 |
