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 |
| 2612400 |
35 |
7 526 000 $ |
215 029 $ |
59 027 $ |
265 624 $ |
19.02 |
27.968 |
0.04 |
1.10 |
2 926 361 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 926 361 $ |
|
| Before capitalization |
24 031 $ |
1 % |
| After capitalization 24 031 $ + 58 034 $ (average mortgage paid) = |
82 065 $ |
3 % |
| After capitalization and appreciation (PV) |
321 803 $ |
11 % |
| Ratios |
| Price per unit |
= 7 526 000 $ ÷ 35 logements |
215 029 $ |
| Price per room |
= 7 526 000 $ ÷ 127,5 pièces |
59 027 $ |
| Price per room x 4 1/2 |
|
265 624 $ |
| GRM ratio |
7 526 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.02 |
| NRM ratio |
7 526 000 $ ÷
269 091 $ (Net income) |
27.968 |
| Cap. Rate |
269 091 $ (Net income) ÷
7 526 000 $ |
3.58 % |
| DCR ratio |
269 091 $ (Net income) ÷
245 060 $ |
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. |
 |
