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 |
| 2604321 |
26 |
6 966 000 $ |
267 923 $ |
68 294 $ |
307 324 $ |
18.00 |
25.538 |
0.04 |
1.18 |
2 651 137 $ |
2 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 651 137 $ |
|
| Before capitalization |
41 243 $ |
2 % |
| After capitalization 41 243 $ + 50 433 $ (average mortgage paid) = |
91 677 $ |
3 % |
| After capitalization and appreciation (PV) |
313 576 $ |
12 % |
| Ratios |
| Price per unit |
= 6 966 000 $ ÷ 26 logements |
267 923 $ |
| Price per room |
= 6 966 000 $ ÷ 102,0 pièces |
68 294 $ |
| Price per room x 4 1/2 |
|
307 324 $ |
| GRM ratio |
6 966 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.00 |
| NRM ratio |
6 966 000 $ ÷
272 771 $ (Net income) |
25.538 |
| Cap. Rate |
272 771 $ (Net income) ÷
6 966 000 $ |
3.92 % |
| DCR ratio |
272 771 $ (Net income) ÷
231 529 $ |
1.18 |
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. |
 |
