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 |
| 2612371 |
31 |
6 790 000 $ |
219 032 $ |
53 676 $ |
241 542 $ |
18.96 |
27.367 |
0.04 |
1.16 |
2 784 007 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 784 007 $ |
|
| Before capitalization |
34 874 $ |
1 % |
| After capitalization 34 874 $ + 50 826 $ (average mortgage paid) = |
85 700 $ |
3 % |
| After capitalization and appreciation (PV) |
301 995 $ |
11 % |
| Ratios |
| Price per unit |
= 6 790 000 $ ÷ 31 logements |
219 032 $ |
| Price per room |
= 6 790 000 $ ÷ 126,5 pièces |
53 676 $ |
| Price per room x 4 1/2 |
|
241 542 $ |
| GRM ratio |
6 790 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.96 |
| NRM ratio |
6 790 000 $ ÷
248 106 $ (Net income) |
27.367 |
| Cap. Rate |
248 106 $ (Net income) ÷
6 790 000 $ |
3.65 % |
| DCR ratio |
248 106 $ (Net income) ÷
213 232 $ |
1.16 |
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. |
 |
