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 |
| 2601323 |
27 |
6 973 000 $ |
258 259 $ |
60 900 $ |
274 048 $ |
16.14 |
22.722 |
0.04 |
1.28 |
2 458 869 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 458 869 $ |
|
| Before capitalization |
66 431 $ |
3 % |
| After capitalization 66 431 $ + 53 288 $ (average mortgage paid) = |
119 720 $ |
5 % |
| After capitalization and appreciation (PV) |
341 844 $ |
14 % |
| Ratios |
| Price per unit |
= 6 973 000 $ ÷ 27 logements |
258 259 $ |
| Price per room |
= 6 973 000 $ ÷ 114,5 pièces |
60 900 $ |
| Price per room x 4 1/2 |
|
274 048 $ |
| GRM ratio |
6 973 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.14 |
| NRM ratio |
6 973 000 $ ÷
306 883 $ (Net income) |
22.722 |
| Cap. Rate |
306 883 $ (Net income) ÷
6 973 000 $ |
4.40 % |
| DCR ratio |
306 883 $ (Net income) ÷
240 452 $ |
1.28 |
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. |
 |
