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 |
| 2608878 |
34 |
7 353 000 $ |
216 265 $ |
53 283 $ |
239 772 $ |
17.50 |
25.175 |
0.04 |
1.18 |
2 670 769 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 670 769 $ |
|
| Before capitalization |
45 445 $ |
2 % |
| After capitalization 45 445 $ + 59 996 $ (average mortgage paid) = |
105 440 $ |
4 % |
| After capitalization and appreciation (PV) |
339 668 $ |
13 % |
| Ratios |
| Price per unit |
= 7 353 000 $ ÷ 34 logements |
216 265 $ |
| Price per room |
= 7 353 000 $ ÷ 138,0 pièces |
53 283 $ |
| Price per room x 4 1/2 |
|
239 772 $ |
| GRM ratio |
7 353 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.50 |
| NRM ratio |
7 353 000 $ ÷
292 080 $ (Net income) |
25.175 |
| Cap. Rate |
292 080 $ (Net income) ÷
7 353 000 $ |
3.97 % |
| DCR ratio |
292 080 $ (Net income) ÷
246 635 $ |
1.18 |
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. |
 |
