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 |
| 2583279 |
42 |
7 074 000 $ |
168 429 $ |
45 346 $ |
204 058 $ |
16.36 |
25.868 |
0.04 |
1.22 |
2 766 577 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 766 577 $ |
|
| Before capitalization |
49 463 $ |
2 % |
| After capitalization 49 463 $ + 55 813 $ (average mortgage paid) = |
105 275 $ |
4 % |
| After capitalization and appreciation (PV) |
330 617 $ |
12 % |
| Ratios |
| Price per unit |
= 7 074 000 $ ÷ 42 logements |
168 429 $ |
| Price per room |
= 7 074 000 $ ÷ 156,0 pièces |
45 346 $ |
| Price per room x 4 1/2 |
|
204 058 $ |
| GRM ratio |
7 074 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.36 |
| NRM ratio |
7 074 000 $ ÷
273 468 $ (Net income) |
25.868 |
| Cap. Rate |
273 468 $ (Net income) ÷
7 074 000 $ |
3.87 % |
| DCR ratio |
273 468 $ (Net income) ÷
224 005 $ |
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. |
 |
