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 |
| 2612399 |
31 |
8 034 000 $ |
259 161 $ |
70 784 $ |
318 529 $ |
18.36 |
26.333 |
0.04 |
1.11 |
2 928 324 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 928 324 $ |
|
| Before capitalization |
29 953 $ |
1 % |
| After capitalization 29 953 $ + 59 676 $ (average mortgage paid) = |
89 629 $ |
3 % |
| After capitalization and appreciation (PV) |
345 551 $ |
12 % |
| Ratios |
| Price per unit |
= 8 034 000 $ ÷ 31 logements |
259 161 $ |
| Price per room |
= 8 034 000 $ ÷ 113,5 pièces |
70 784 $ |
| Price per room x 4 1/2 |
|
318 529 $ |
| GRM ratio |
8 034 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.36 |
| NRM ratio |
8 034 000 $ ÷
305 088 $ (Net income) |
26.333 |
| Cap. Rate |
305 088 $ (Net income) ÷
8 034 000 $ |
3.80 % |
| DCR ratio |
305 088 $ (Net income) ÷
275 136 $ |
1.11 |
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. |
 |
