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 |
| 2612264 |
26 |
7 059 000 $ |
271 500 $ |
75 096 $ |
337 931 $ |
18.37 |
26.479 |
0.04 |
1.12 |
2 635 289 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 635 289 $ |
|
| Before capitalization |
28 318 $ |
1 % |
| After capitalization 28 318 $ + 51 328 $ (average mortgage paid) = |
79 646 $ |
3 % |
| After capitalization and appreciation (PV) |
304 508 $ |
12 % |
| Ratios |
| Price per unit |
= 7 059 000 $ ÷ 26 logements |
271 500 $ |
| Price per room |
= 7 059 000 $ ÷ 94,0 pièces |
75 096 $ |
| Price per room x 4 1/2 |
|
337 931 $ |
| GRM ratio |
7 059 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.37 |
| NRM ratio |
7 059 000 $ ÷
266 588 $ (Net income) |
26.479 |
| Cap. Rate |
266 588 $ (Net income) ÷
7 059 000 $ |
3.78 % |
| DCR ratio |
266 588 $ (Net income) ÷
238 270 $ |
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. |
 |
