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 |
| 2604335 |
29 |
6 548 000 $ |
225 793 $ |
58 204 $ |
261 920 $ |
19.86 |
28.803 |
0.03 |
1.11 |
2 693 037 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 693 037 $ |
|
| Before capitalization |
22 262 $ |
1 % |
| After capitalization 22 262 $ + 48 980 $ (average mortgage paid) = |
71 242 $ |
3 % |
| After capitalization and appreciation (PV) |
279 828 $ |
10 % |
| Ratios |
| Price per unit |
= 6 548 000 $ ÷ 29 logements |
225 793 $ |
| Price per room |
= 6 548 000 $ ÷ 112,5 pièces |
58 204 $ |
| Price per room x 4 1/2 |
|
261 920 $ |
| GRM ratio |
6 548 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.86 |
| NRM ratio |
6 548 000 $ ÷
227 341 $ (Net income) |
28.803 |
| Cap. Rate |
227 341 $ (Net income) ÷
6 548 000 $ |
3.47 % |
| DCR ratio |
227 341 $ (Net income) ÷
205 080 $ |
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. |
 |
