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 |
| 2583158 |
42 |
7 329 000 $ |
174 500 $ |
46 981 $ |
211 413 $ |
16.66 |
26.223 |
0.04 |
1.22 |
2 930 358 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 930 358 $ |
|
| Before capitalization |
50 606 $ |
2 % |
| After capitalization 50 606 $ + 57 027 $ (average mortgage paid) = |
107 633 $ |
4 % |
| After capitalization and appreciation (PV) |
341 097 $ |
12 % |
| Ratios |
| Price per unit |
= 7 329 000 $ ÷ 42 logements |
174 500 $ |
| Price per room |
= 7 329 000 $ ÷ 156,0 pièces |
46 981 $ |
| Price per room x 4 1/2 |
|
211 413 $ |
| GRM ratio |
7 329 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.66 |
| NRM ratio |
7 329 000 $ ÷
279 483 $ (Net income) |
26.223 |
| Cap. Rate |
279 483 $ (Net income) ÷
7 329 000 $ |
3.81 % |
| DCR ratio |
279 483 $ (Net income) ÷
228 878 $ |
1.22 |
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. |
 |
