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 |
| 2597357 |
30 |
7 948 000 $ |
264 933 $ |
63 079 $ |
283 857 $ |
18.14 |
26.067 |
0.04 |
1.20 |
3 150 574 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 150 574 $ |
|
| Before capitalization |
50 335 $ |
2 % |
| After capitalization 50 335 $ + 57 578 $ (average mortgage paid) = |
107 913 $ |
3 % |
| After capitalization and appreciation (PV) |
361 097 $ |
11 % |
| Ratios |
| Price per unit |
= 7 948 000 $ ÷ 30 logements |
264 933 $ |
| Price per room |
= 7 948 000 $ ÷ 126,0 pièces |
63 079 $ |
| Price per room x 4 1/2 |
|
283 857 $ |
| GRM ratio |
7 948 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.14 |
| NRM ratio |
7 948 000 $ ÷
304 908 $ (Net income) |
26.067 |
| Cap. Rate |
304 908 $ (Net income) ÷
7 948 000 $ |
3.84 % |
| DCR ratio |
304 908 $ (Net income) ÷
254 574 $ |
1.20 |
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. |
 |
