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 |
| 2500240 |
34 |
7 493 000 $ |
220 382 $ |
46 540 $ |
209 432 $ |
17.73 |
25.733 |
0.04 |
1.14 |
2 956 984 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 956 984 $ |
|
| Before capitalization |
35 855 $ |
1 % |
| After capitalization 35 855 $ + 52 558 $ (average mortgage paid) = |
88 414 $ |
3 % |
| After capitalization and appreciation (PV) |
327 102 $ |
11 % |
| Ratios |
| Price per unit |
= 7 493 000 $ ÷ 34 logements |
220 382 $ |
| Price per room |
= 7 493 000 $ ÷ 161,0 pièces |
46 540 $ |
| Price per room x 4 1/2 |
|
209 432 $ |
| GRM ratio |
7 493 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.73 |
| NRM ratio |
7 493 000 $ ÷
291 183 $ (Net income) |
25.733 |
| Cap. Rate |
291 183 $ (Net income) ÷
7 493 000 $ |
3.89 % |
| DCR ratio |
291 183 $ (Net income) ÷
255 328 $ |
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. |
 |
