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 |
| 2612365 |
25 |
7 046 000 $ |
281 840 $ |
71 533 $ |
321 898 $ |
18.52 |
25.960 |
0.04 |
1.12 |
2 537 958 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 537 958 $ |
|
| Before capitalization |
28 535 $ |
1 % |
| After capitalization 28 535 $ + 52 373 $ (average mortgage paid) = |
80 908 $ |
3 % |
| After capitalization and appreciation (PV) |
305 357 $ |
12 % |
| Ratios |
| Price per unit |
= 7 046 000 $ ÷ 25 logements |
281 840 $ |
| Price per room |
= 7 046 000 $ ÷ 98,5 pièces |
71 533 $ |
| Price per room x 4 1/2 |
|
321 898 $ |
| GRM ratio |
7 046 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.52 |
| NRM ratio |
7 046 000 $ ÷
271 420 $ (Net income) |
25.960 |
| Cap. Rate |
271 420 $ (Net income) ÷
7 046 000 $ |
3.85 % |
| DCR ratio |
271 420 $ (Net income) ÷
242 886 $ |
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. |
 |
