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 |
| 2534004 |
30 |
7 108 000 $ |
236 933 $ |
46 763 $ |
210 434 $ |
18.01 |
25.188 |
0.04 |
1.14 |
2 514 399 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 514 399 $ |
|
| Before capitalization |
35 564 $ |
1 % |
| After capitalization 35 564 $ + 56 886 $ (average mortgage paid) = |
92 450 $ |
4 % |
| After capitalization and appreciation (PV) |
318 874 $ |
13 % |
| Ratios |
| Price per unit |
= 7 108 000 $ ÷ 30 logements |
236 933 $ |
| Price per room |
= 7 108 000 $ ÷ 152,0 pièces |
46 763 $ |
| Price per room x 4 1/2 |
|
210 434 $ |
| GRM ratio |
7 108 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.01 |
| NRM ratio |
7 108 000 $ ÷
282 196 $ (Net income) |
25.188 |
| Cap. Rate |
282 196 $ (Net income) ÷
7 108 000 $ |
3.97 % |
| DCR ratio |
282 196 $ (Net income) ÷
246 632 $ |
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. |
 |
