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 |
| 2601325 |
35 |
7 360 000 $ |
210 286 $ |
48 904 $ |
220 066 $ |
15.90 |
22.647 |
0.04 |
1.28 |
2 503 230 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
2 503 230 $ |
|
| Before capitalization |
70 763 $ |
3 % |
| After capitalization 70 763 $ + 62 570 $ (average mortgage paid) = |
133 334 $ |
5 % |
| After capitalization and appreciation (PV) |
367 785 $ |
15 % |
| Ratios |
| Price per unit |
= 7 360 000 $ ÷ 35 logements |
210 286 $ |
| Price per room |
= 7 360 000 $ ÷ 150,5 pièces |
48 904 $ |
| Price per room x 4 1/2 |
|
220 066 $ |
| GRM ratio |
7 360 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.90 |
| NRM ratio |
7 360 000 $ ÷
324 985 $ (Net income) |
22.647 |
| Cap. Rate |
324 985 $ (Net income) ÷
7 360 000 $ |
4.42 % |
| DCR ratio |
324 985 $ (Net income) ÷
254 222 $ |
1.28 |
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. |
 |
