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 |
| 2591468 |
30 |
7 123 000 $ |
237 433 $ |
57 213 $ |
257 458 $ |
15.17 |
21.304 |
0.05 |
1.36 |
2 471 283 $ |
4 % |
6 % |
15 % |
| Yields of the investment |
| Cashdown |
2 471 283 $ |
|
| Before capitalization |
88 066 $ |
4 % |
| After capitalization 88 066 $ + 55 512 $ (average mortgage paid) = |
143 578 $ |
6 % |
| After capitalization and appreciation (PV) |
370 480 $ |
15 % |
| Ratios |
| Price per unit |
= 7 123 000 $ ÷ 30 logements |
237 433 $ |
| Price per room |
= 7 123 000 $ ÷ 124,5 pièces |
57 213 $ |
| Price per room x 4 1/2 |
|
257 458 $ |
| GRM ratio |
7 123 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.17 |
| NRM ratio |
7 123 000 $ ÷
334 346 $ (Net income) |
21.304 |
| Cap. Rate |
334 346 $ (Net income) ÷
7 123 000 $ |
4.69 % |
| DCR ratio |
334 346 $ (Net income) ÷
246 279 $ |
1.36 |
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. |
 |
