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 |
| 2583284 |
45 |
7 950 000 $ |
176 667 $ |
46 628 $ |
209 824 $ |
17.43 |
27.191 |
0.04 |
1.21 |
3 305 391 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 305 391 $ |
|
| Before capitalization |
50 406 $ |
2 % |
| After capitalization 50 406 $ + 60 290 $ (average mortgage paid) = |
110 696 $ |
3 % |
| After capitalization and appreciation (PV) |
363 943 $ |
11 % |
| Ratios |
| Price per unit |
= 7 950 000 $ ÷ 45 logements |
176 667 $ |
| Price per room |
= 7 950 000 $ ÷ 170,5 pièces |
46 628 $ |
| Price per room x 4 1/2 |
|
209 824 $ |
| GRM ratio |
7 950 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.43 |
| NRM ratio |
7 950 000 $ ÷
292 380 $ (Net income) |
27.191 |
| Cap. Rate |
292 380 $ (Net income) ÷
7 950 000 $ |
3.68 % |
| DCR ratio |
292 380 $ (Net income) ÷
241 974 $ |
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. |
 |
