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 |
| 2597496 |
31 |
8 038 000 $ |
259 290 $ |
65 085 $ |
292 883 $ |
19.48 |
28.211 |
0.04 |
1.17 |
3 490 003 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 490 003 $ |
|
| Before capitalization |
41 708 $ |
1 % |
| After capitalization 41 708 $ + 54 033 $ (average mortgage paid) = |
95 741 $ |
3 % |
| After capitalization and appreciation (PV) |
351 789 $ |
10 % |
| Ratios |
| Price per unit |
= 8 038 000 $ ÷ 31 logements |
259 290 $ |
| Price per room |
= 8 038 000 $ ÷ 123,5 pièces |
65 085 $ |
| Price per room x 4 1/2 |
|
292 883 $ |
| GRM ratio |
8 038 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.48 |
| NRM ratio |
8 038 000 $ ÷
284 921 $ (Net income) |
28.211 |
| Cap. Rate |
284 921 $ (Net income) ÷
8 038 000 $ |
3.54 % |
| DCR ratio |
284 921 $ (Net income) ÷
243 213 $ |
1.17 |
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. |
 |
