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 |
| 2593517 |
31 |
7 948 000 $ |
256 387 $ |
62 583 $ |
281 622 $ |
17.64 |
25.181 |
0.04 |
1.24 |
3 150 574 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 150 574 $ |
|
| Before capitalization |
61 067 $ |
2 % |
| After capitalization 61 067 $ + 57 578 $ (average mortgage paid) = |
118 645 $ |
4 % |
| After capitalization and appreciation (PV) |
371 828 $ |
12 % |
| Ratios |
| Price per unit |
= 7 948 000 $ ÷ 31 logements |
256 387 $ |
| Price per room |
= 7 948 000 $ ÷ 127,0 pièces |
62 583 $ |
| Price per room x 4 1/2 |
|
281 622 $ |
| GRM ratio |
7 948 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.64 |
| NRM ratio |
7 948 000 $ ÷
315 640 $ (Net income) |
25.181 |
| Cap. Rate |
315 640 $ (Net income) ÷
7 948 000 $ |
3.97 % |
| DCR ratio |
315 640 $ (Net income) ÷
254 573 $ |
1.24 |
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. |
 |
