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 |
| 2594503 |
28 |
6 973 000 $ |
249 036 $ |
60 372 $ |
271 675 $ |
16.02 |
22.460 |
0.04 |
1.33 |
2 573 407 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 573 407 $ |
|
| Before capitalization |
77 089 $ |
3 % |
| After capitalization 77 089 $ + 52 296 $ (average mortgage paid) = |
129 385 $ |
5 % |
| After capitalization and appreciation (PV) |
351 509 $ |
14 % |
| Ratios |
| Price per unit |
= 6 973 000 $ ÷ 28 logements |
249 036 $ |
| Price per room |
= 6 973 000 $ ÷ 115,5 pièces |
60 372 $ |
| Price per room x 4 1/2 |
|
271 675 $ |
| GRM ratio |
6 973 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.02 |
| NRM ratio |
6 973 000 $ ÷
310 463 $ (Net income) |
22.460 |
| Cap. Rate |
310 463 $ (Net income) ÷
6 973 000 $ |
4.45 % |
| DCR ratio |
310 463 $ (Net income) ÷
233 374 $ |
1.33 |
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. |
 |
