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 |
| 2594493 |
28 |
7 198 000 $ |
257 071 $ |
63 419 $ |
285 383 $ |
18.13 |
25.520 |
0.04 |
1.21 |
2 828 314 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 828 314 $ |
|
| Before capitalization |
49 864 $ |
2 % |
| After capitalization 49 864 $ + 52 000 $ (average mortgage paid) = |
101 864 $ |
4 % |
| After capitalization and appreciation (PV) |
331 156 $ |
12 % |
| Ratios |
| Price per unit |
= 7 198 000 $ ÷ 28 logements |
257 071 $ |
| Price per room |
= 7 198 000 $ ÷ 113,5 pièces |
63 419 $ |
| Price per room x 4 1/2 |
|
285 383 $ |
| GRM ratio |
7 198 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.13 |
| NRM ratio |
7 198 000 $ ÷
282 050 $ (Net income) |
25.520 |
| Cap. Rate |
282 050 $ (Net income) ÷
7 198 000 $ |
3.92 % |
| DCR ratio |
282 050 $ (Net income) ÷
232 186 $ |
1.21 |
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. |
 |
