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 |
| 2500239 |
33 |
6 828 000 $ |
206 909 $ |
47 253 $ |
212 637 $ |
16.98 |
24.614 |
0.04 |
1.15 |
2 520 153 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
2 520 153 $ |
|
| Before capitalization |
35 265 $ |
1 % |
| After capitalization 35 265 $ + 49 844 $ (average mortgage paid) = |
85 109 $ |
3 % |
| After capitalization and appreciation (PV) |
302 615 $ |
12 % |
| Ratios |
| Price per unit |
= 6 828 000 $ ÷ 33 logements |
206 909 $ |
| Price per room |
= 6 828 000 $ ÷ 144,5 pièces |
47 253 $ |
| Price per room x 4 1/2 |
|
212 637 $ |
| GRM ratio |
6 828 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.98 |
| NRM ratio |
6 828 000 $ ÷
277 408 $ (Net income) |
24.614 |
| Cap. Rate |
277 408 $ (Net income) ÷
6 828 000 $ |
4.06 % |
| DCR ratio |
277 408 $ (Net income) ÷
242 143 $ |
1.15 |
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. |
 |
