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 |
| 2597351 |
29 |
7 123 000 $ |
245 621 $ |
57 676 $ |
259 543 $ |
15.59 |
22.096 |
0.05 |
1.31 |
2 491 081 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 491 081 $ |
|
| Before capitalization |
75 813 $ |
3 % |
| After capitalization 75 813 $ + 54 810 $ (average mortgage paid) = |
130 622 $ |
5 % |
| After capitalization and appreciation (PV) |
357 525 $ |
14 % |
| Ratios |
| Price per unit |
= 7 123 000 $ ÷ 29 logements |
245 621 $ |
| Price per room |
= 7 123 000 $ ÷ 123,5 pièces |
57 676 $ |
| Price per room x 4 1/2 |
|
259 543 $ |
| GRM ratio |
7 123 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.59 |
| NRM ratio |
7 123 000 $ ÷
322 370 $ (Net income) |
22.096 |
| Cap. Rate |
322 370 $ (Net income) ÷
7 123 000 $ |
4.53 % |
| DCR ratio |
322 370 $ (Net income) ÷
246 557 $ |
1.31 |
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. |
 |
