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 |
| 2534138 |
33 |
7 653 000 $ |
231 909 $ |
44 886 $ |
201 985 $ |
17.23 |
23.943 |
0.04 |
1.17 |
2 548 497 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 548 497 $ |
|
| Before capitalization |
45 783 $ |
2 % |
| After capitalization 45 783 $ + 63 163 $ (average mortgage paid) = |
108 946 $ |
4 % |
| After capitalization and appreciation (PV) |
352 730 $ |
14 % |
| Ratios |
| Price per unit |
= 7 653 000 $ ÷ 33 logements |
231 909 $ |
| Price per room |
= 7 653 000 $ ÷ 170,5 pièces |
44 886 $ |
| Price per room x 4 1/2 |
|
201 985 $ |
| GRM ratio |
7 653 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.23 |
| NRM ratio |
7 653 000 $ ÷
319 631 $ (Net income) |
23.943 |
| Cap. Rate |
319 631 $ (Net income) ÷
7 653 000 $ |
4.18 % |
| DCR ratio |
319 631 $ (Net income) ÷
273 849 $ |
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. |
 |
