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 |
| 2601561 |
36 |
7 495 000 $ |
208 194 $ |
49 309 $ |
221 891 $ |
17.04 |
24.593 |
0.04 |
1.23 |
2 757 838 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 757 838 $ |
|
| Before capitalization |
57 665 $ |
2 % |
| After capitalization 57 665 $ + 61 566 $ (average mortgage paid) = |
119 232 $ |
4 % |
| After capitalization and appreciation (PV) |
357 984 $ |
13 % |
| Ratios |
| Price per unit |
= 7 495 000 $ ÷ 36 logements |
208 194 $ |
| Price per room |
= 7 495 000 $ ÷ 152,0 pièces |
49 309 $ |
| Price per room x 4 1/2 |
|
221 891 $ |
| GRM ratio |
7 495 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.04 |
| NRM ratio |
7 495 000 $ ÷
304 762 $ (Net income) |
24.593 |
| Cap. Rate |
304 762 $ (Net income) ÷
7 495 000 $ |
4.07 % |
| DCR ratio |
304 762 $ (Net income) ÷
247 097 $ |
1.23 |
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. |
 |
