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 |
| 2583253 |
37 |
6 530 000 $ |
176 486 $ |
48 550 $ |
218 476 $ |
17.58 |
27.923 |
0.04 |
1.20 |
2 795 985 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 795 985 $ |
|
| Before capitalization |
39 341 $ |
1 % |
| After capitalization 39 341 $ + 48 466 $ (average mortgage paid) = |
87 807 $ |
3 % |
| After capitalization and appreciation (PV) |
295 818 $ |
11 % |
| Ratios |
| Price per unit |
= 6 530 000 $ ÷ 37 logements |
176 486 $ |
| Price per room |
= 6 530 000 $ ÷ 134,5 pièces |
48 550 $ |
| Price per room x 4 1/2 |
|
218 476 $ |
| GRM ratio |
6 530 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.58 |
| NRM ratio |
6 530 000 $ ÷
233 858 $ (Net income) |
27.923 |
| Cap. Rate |
233 858 $ (Net income) ÷
6 530 000 $ |
3.58 % |
| DCR ratio |
233 858 $ (Net income) ÷
194 517 $ |
1.20 |
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. |
 |
