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 |
| 2601574 |
31 |
6 690 000 $ |
215 806 $ |
52 885 $ |
237 984 $ |
19.01 |
27.591 |
0.04 |
1.17 |
2 735 580 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 735 580 $ |
|
| Before capitalization |
34 589 $ |
1 % |
| After capitalization 34 589 $ + 51 082 $ (average mortgage paid) = |
85 671 $ |
3 % |
| After capitalization and appreciation (PV) |
298 780 $ |
11 % |
| Ratios |
| Price per unit |
= 6 690 000 $ ÷ 31 logements |
215 806 $ |
| Price per room |
= 6 690 000 $ ÷ 126,5 pièces |
52 885 $ |
| Price per room x 4 1/2 |
|
237 984 $ |
| GRM ratio |
6 690 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.01 |
| NRM ratio |
6 690 000 $ ÷
242 474 $ (Net income) |
27.591 |
| Cap. Rate |
242 474 $ (Net income) ÷
6 690 000 $ |
3.62 % |
| DCR ratio |
242 474 $ (Net income) ÷
207 884 $ |
1.17 |
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. |
 |
