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 |
| 2604344 |
25 |
6 831 000 $ |
273 240 $ |
67 970 $ |
305 866 $ |
16.67 |
23.414 |
0.04 |
1.23 |
2 416 327 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 416 327 $ |
|
| Before capitalization |
54 104 $ |
2 % |
| After capitalization 54 104 $ + 51 187 $ (average mortgage paid) = |
105 291 $ |
4 % |
| After capitalization and appreciation (PV) |
322 891 $ |
13 % |
| Ratios |
| Price per unit |
= 6 831 000 $ ÷ 25 logements |
273 240 $ |
| Price per room |
= 6 831 000 $ ÷ 100,5 pièces |
67 970 $ |
| Price per room x 4 1/2 |
|
305 866 $ |
| GRM ratio |
6 831 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.67 |
| NRM ratio |
6 831 000 $ ÷
291 750 $ (Net income) |
23.414 |
| Cap. Rate |
291 750 $ (Net income) ÷
6 831 000 $ |
4.27 % |
| DCR ratio |
291 750 $ (Net income) ÷
237 646 $ |
1.23 |
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. |
 |
