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 |
| 2597383 |
27 |
6 973 000 $ |
258 259 $ |
60 900 $ |
274 048 $ |
16.48 |
23.264 |
0.04 |
1.28 |
2 573 407 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 573 407 $ |
|
| Before capitalization |
65 072 $ |
3 % |
| After capitalization 65 072 $ + 51 845 $ (average mortgage paid) = |
116 917 $ |
5 % |
| After capitalization and appreciation (PV) |
339 041 $ |
13 % |
| Ratios |
| Price per unit |
= 6 973 000 $ ÷ 27 logements |
258 259 $ |
| Price per room |
= 6 973 000 $ ÷ 114,5 pièces |
60 900 $ |
| Price per room x 4 1/2 |
|
274 048 $ |
| GRM ratio |
6 973 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.48 |
| NRM ratio |
6 973 000 $ ÷
299 731 $ (Net income) |
23.264 |
| Cap. Rate |
299 731 $ (Net income) ÷
6 973 000 $ |
4.30 % |
| DCR ratio |
299 731 $ (Net income) ÷
234 660 $ |
1.28 |
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. |
 |
