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 |
| 2605774 |
25 |
7 056 000 $ |
282 240 $ |
71 635 $ |
322 355 $ |
18.85 |
26.547 |
0.04 |
1.12 |
2 650 474 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 650 474 $ |
|
| Before capitalization |
28 290 $ |
1 % |
| After capitalization 28 290 $ + 51 153 $ (average mortgage paid) = |
79 443 $ |
3 % |
| After capitalization and appreciation (PV) |
304 211 $ |
11 % |
| Ratios |
| Price per unit |
= 7 056 000 $ ÷ 25 logements |
282 240 $ |
| Price per room |
= 7 056 000 $ ÷ 98,5 pièces |
71 635 $ |
| Price per room x 4 1/2 |
|
322 355 $ |
| GRM ratio |
7 056 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.85 |
| NRM ratio |
7 056 000 $ ÷
265 789 $ (Net income) |
26.547 |
| Cap. Rate |
265 789 $ (Net income) ÷
7 056 000 $ |
3.77 % |
| DCR ratio |
265 789 $ (Net income) ÷
237 498 $ |
1.12 |
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. |
 |
