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 |
| 2604459 |
27 |
7 221 000 $ |
267 444 $ |
65 348 $ |
294 068 $ |
17.39 |
24.135 |
0.04 |
1.16 |
2 465 171 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 465 171 $ |
|
| Before capitalization |
41 476 $ |
2 % |
| After capitalization 41 476 $ + 54 777 $ (average mortgage paid) = |
96 253 $ |
4 % |
| After capitalization and appreciation (PV) |
326 278 $ |
13 % |
| Ratios |
| Price per unit |
= 7 221 000 $ ÷ 27 logements |
267 444 $ |
| Price per room |
= 7 221 000 $ ÷ 110,5 pièces |
65 348 $ |
| Price per room x 4 1/2 |
|
294 068 $ |
| GRM ratio |
7 221 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.39 |
| NRM ratio |
7 221 000 $ ÷
299 189 $ (Net income) |
24.135 |
| Cap. Rate |
299 189 $ (Net income) ÷
7 221 000 $ |
4.14 % |
| DCR ratio |
299 189 $ (Net income) ÷
257 712 $ |
1.16 |
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. |
 |
