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 |
| 2597461 |
29 |
7 348 000 $ |
253 379 $ |
60 477 $ |
272 148 $ |
17.55 |
24.997 |
0.04 |
1.20 |
2 769 754 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 769 754 $ |
|
| Before capitalization |
49 892 $ |
2 % |
| After capitalization 49 892 $ + 54 245 $ (average mortgage paid) = |
104 138 $ |
4 % |
| After capitalization and appreciation (PV) |
338 206 $ |
12 % |
| Ratios |
| Price per unit |
= 7 348 000 $ ÷ 29 logements |
253 379 $ |
| Price per room |
= 7 348 000 $ ÷ 121,5 pièces |
60 477 $ |
| Price per room x 4 1/2 |
|
272 148 $ |
| GRM ratio |
7 348 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.55 |
| NRM ratio |
7 348 000 $ ÷
293 958 $ (Net income) |
24.997 |
| Cap. Rate |
293 958 $ (Net income) ÷
7 348 000 $ |
4.00 % |
| DCR ratio |
293 958 $ (Net income) ÷
244 066 $ |
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. |
 |
