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 |
| 2571095 |
45 |
7 412 000 $ |
164 711 $ |
41 524 $ |
186 857 $ |
16.14 |
24.672 |
0.04 |
1.21 |
2 618 598 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 618 598 $ |
|
| Before capitalization |
51 935 $ |
2 % |
| After capitalization 51 935 $ + 61 912 $ (average mortgage paid) = |
113 847 $ |
4 % |
| After capitalization and appreciation (PV) |
349 955 $ |
13 % |
| Ratios |
| Price per unit |
= 7 412 000 $ ÷ 45 logements |
164 711 $ |
| Price per room |
= 7 412 000 $ ÷ 178,5 pièces |
41 524 $ |
| Price per room x 4 1/2 |
|
186 857 $ |
| GRM ratio |
7 412 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.14 |
| NRM ratio |
7 412 000 $ ÷
300 418 $ (Net income) |
24.672 |
| Cap. Rate |
300 418 $ (Net income) ÷
7 412 000 $ |
4.05 % |
| DCR ratio |
300 418 $ (Net income) ÷
248 483 $ |
1.21 |
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. |
 |
