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 |
| 2612389 |
28 |
7 311 000 $ |
261 107 $ |
67 694 $ |
304 625 $ |
18.11 |
26.179 |
0.04 |
1.17 |
2 883 302 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 883 302 $ |
|
| Before capitalization |
40 578 $ |
1 % |
| After capitalization 40 578 $ + 51 423 $ (average mortgage paid) = |
92 002 $ |
3 % |
| After capitalization and appreciation (PV) |
324 893 $ |
11 % |
| Ratios |
| Price per unit |
= 7 311 000 $ ÷ 28 logements |
261 107 $ |
| Price per room |
= 7 311 000 $ ÷ 108,0 pièces |
67 694 $ |
| Price per room x 4 1/2 |
|
304 625 $ |
| GRM ratio |
7 311 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.11 |
| NRM ratio |
7 311 000 $ ÷
279 270 $ (Net income) |
26.179 |
| Cap. Rate |
279 270 $ (Net income) ÷
7 311 000 $ |
3.82 % |
| DCR ratio |
279 270 $ (Net income) ÷
238 693 $ |
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. |
 |
