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 |
| 2612278 |
31 |
6 796 000 $ |
219 226 $ |
58 335 $ |
262 506 $ |
18.04 |
25.876 |
0.04 |
1.10 |
2 334 844 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
2 334 844 $ |
|
| Before capitalization |
22 873 $ |
1 % |
| After capitalization 22 873 $ + 55 250 $ (average mortgage paid) = |
78 123 $ |
3 % |
| After capitalization and appreciation (PV) |
294 608 $ |
13 % |
| Ratios |
| Price per unit |
= 6 796 000 $ ÷ 31 logements |
219 226 $ |
| Price per room |
= 6 796 000 $ ÷ 116,5 pièces |
58 335 $ |
| Price per room x 4 1/2 |
|
262 506 $ |
| GRM ratio |
6 796 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.04 |
| NRM ratio |
6 796 000 $ ÷
262 641 $ (Net income) |
25.876 |
| Cap. Rate |
262 641 $ (Net income) ÷
6 796 000 $ |
3.86 % |
| DCR ratio |
262 641 $ (Net income) ÷
239 767 $ |
1.10 |
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. |
 |
