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 |
| 2597479 |
28 |
7 108 000 $ |
253 857 $ |
61 276 $ |
275 741 $ |
17.76 |
25.318 |
0.04 |
1.23 |
2 808 217 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 808 217 $ |
|
| Before capitalization |
52 211 $ |
2 % |
| After capitalization 52 211 $ + 51 092 $ (average mortgage paid) = |
103 302 $ |
4 % |
| After capitalization and appreciation (PV) |
329 727 $ |
12 % |
| Ratios |
| Price per unit |
= 7 108 000 $ ÷ 28 logements |
253 857 $ |
| Price per room |
= 7 108 000 $ ÷ 116,0 pièces |
61 276 $ |
| Price per room x 4 1/2 |
|
275 741 $ |
| GRM ratio |
7 108 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.76 |
| NRM ratio |
7 108 000 $ ÷
280 751 $ (Net income) |
25.318 |
| Cap. Rate |
280 751 $ (Net income) ÷
7 108 000 $ |
3.95 % |
| DCR ratio |
280 751 $ (Net income) ÷
228 541 $ |
1.23 |
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. |
 |
