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 |
| 2612261 |
31 |
7 431 000 $ |
239 710 $ |
64 900 $ |
292 048 $ |
18.15 |
26.501 |
0.04 |
1.17 |
2 981 483 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 981 483 $ |
|
| Before capitalization |
41 537 $ |
1 % |
| After capitalization 41 537 $ + 52 095 $ (average mortgage paid) = |
93 632 $ |
3 % |
| After capitalization and appreciation (PV) |
330 345 $ |
11 % |
| Ratios |
| Price per unit |
= 7 431 000 $ ÷ 31 logements |
239 710 $ |
| Price per room |
= 7 431 000 $ ÷ 114,5 pièces |
64 900 $ |
| Price per room x 4 1/2 |
|
292 048 $ |
| GRM ratio |
7 431 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.15 |
| NRM ratio |
7 431 000 $ ÷
280 401 $ (Net income) |
26.501 |
| Cap. Rate |
280 401 $ (Net income) ÷
7 431 000 $ |
3.77 % |
| DCR ratio |
280 401 $ (Net income) ÷
238 863 $ |
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. |
 |
