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 |
| 2593636 |
27 |
7 053 000 $ |
261 222 $ |
67 171 $ |
302 271 $ |
18.66 |
26.839 |
0.04 |
1.24 |
3 084 452 $ |
2 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 084 452 $ |
|
| Before capitalization |
51 050 $ |
2 % |
| After capitalization 51 050 $ + 46 905 $ (average mortgage paid) = |
97 955 $ |
3 % |
| After capitalization and appreciation (PV) |
322 628 $ |
10 % |
| Ratios |
| Price per unit |
= 7 053 000 $ ÷ 27 logements |
261 222 $ |
| Price per room |
= 7 053 000 $ ÷ 105,0 pièces |
67 171 $ |
| Price per room x 4 1/2 |
|
302 271 $ |
| GRM ratio |
7 053 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.66 |
| NRM ratio |
7 053 000 $ ÷
262 785 $ (Net income) |
26.839 |
| Cap. Rate |
262 785 $ (Net income) ÷
7 053 000 $ |
3.73 % |
| DCR ratio |
262 785 $ (Net income) ÷
211 736 $ |
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. |
 |
