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 |
| 2583169 |
45 |
7 764 000 $ |
172 533 $ |
45 009 $ |
202 539 $ |
16.26 |
25.444 |
0.04 |
1.25 |
3 057 979 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 057 979 $ |
|
| Before capitalization |
60 300 $ |
2 % |
| After capitalization 60 300 $ + 61 003 $ (average mortgage paid) = |
121 304 $ |
4 % |
| After capitalization and appreciation (PV) |
368 624 $ |
12 % |
| Ratios |
| Price per unit |
= 7 764 000 $ ÷ 45 logements |
172 533 $ |
| Price per room |
= 7 764 000 $ ÷ 172,5 pièces |
45 009 $ |
| Price per room x 4 1/2 |
|
202 539 $ |
| GRM ratio |
7 764 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.26 |
| NRM ratio |
7 764 000 $ ÷
305 137 $ (Net income) |
25.444 |
| Cap. Rate |
305 137 $ (Net income) ÷
7 764 000 $ |
3.93 % |
| DCR ratio |
305 137 $ (Net income) ÷
244 836 $ |
1.25 |
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. |
 |
