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 |
| 2604349 |
27 |
6 996 000 $ |
259 111 $ |
62 187 $ |
279 840 $ |
15.43 |
21.355 |
0.05 |
1.26 |
2 186 498 $ |
3 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
2 186 498 $ |
|
| Before capitalization |
67 396 $ |
3 % |
| After capitalization 67 396 $ + 55 342 $ (average mortgage paid) = |
122 738 $ |
6 % |
| After capitalization and appreciation (PV) |
345 594 $ |
16 % |
| Ratios |
| Price per unit |
= 6 996 000 $ ÷ 27 logements |
259 111 $ |
| Price per room |
= 6 996 000 $ ÷ 112,5 pièces |
62 187 $ |
| Price per room x 4 1/2 |
|
279 840 $ |
| GRM ratio |
6 996 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.43 |
| NRM ratio |
6 996 000 $ ÷
327 601 $ (Net income) |
21.355 |
| Cap. Rate |
327 601 $ (Net income) ÷
6 996 000 $ |
4.68 % |
| DCR ratio |
327 601 $ (Net income) ÷
260 205 $ |
1.26 |
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. |
 |
