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 |
| 2618226 |
33 |
6 873 000 $ |
208 273 $ |
54 984 $ |
247 428 $ |
18.16 |
26.777 |
0.04 |
1.14 |
2 613 156 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 613 156 $ |
|
| Before capitalization |
31 899 $ |
1 % |
| After capitalization 31 899 $ + 54 437 $ (average mortgage paid) = |
86 336 $ |
3 % |
| After capitalization and appreciation (PV) |
305 274 $ |
12 % |
| Ratios |
| Price per unit |
= 6 873 000 $ ÷ 33 logements |
208 273 $ |
| Price per room |
= 6 873 000 $ ÷ 125,0 pièces |
54 984 $ |
| Price per room x 4 1/2 |
|
247 428 $ |
| GRM ratio |
6 873 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.16 |
| NRM ratio |
6 873 000 $ ÷
256 680 $ (Net income) |
26.777 |
| Cap. Rate |
256 680 $ (Net income) ÷
6 873 000 $ |
3.73 % |
| DCR ratio |
256 680 $ (Net income) ÷
224 782 $ |
1.14 |
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. |
 |
