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 |
| 2500232 |
33 |
7 469 000 $ |
226 333 $ |
46 248 $ |
208 115 $ |
17.51 |
25.043 |
0.04 |
1.14 |
2 811 323 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 811 323 $ |
|
| Before capitalization |
36 170 $ |
1 % |
| After capitalization 36 170 $ + 53 948 $ (average mortgage paid) = |
90 118 $ |
3 % |
| After capitalization and appreciation (PV) |
328 042 $ |
12 % |
| Ratios |
| Price per unit |
= 7 469 000 $ ÷ 33 logements |
226 333 $ |
| Price per room |
= 7 469 000 $ ÷ 161,5 pièces |
46 248 $ |
| Price per room x 4 1/2 |
|
208 115 $ |
| GRM ratio |
7 469 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.51 |
| NRM ratio |
7 469 000 $ ÷
298 252 $ (Net income) |
25.043 |
| Cap. Rate |
298 252 $ (Net income) ÷
7 469 000 $ |
3.99 % |
| DCR ratio |
298 252 $ (Net income) ÷
262 082 $ |
1.14 |
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. |
 |
