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 |
| 2500242 |
36 |
6 918 000 $ |
192 167 $ |
45 513 $ |
204 809 $ |
17.94 |
26.443 |
0.04 |
1.07 |
2 589 091 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 589 091 $ |
|
| Before capitalization |
18 169 $ |
1 % |
| After capitalization 18 169 $ + 50 112 $ (average mortgage paid) = |
68 282 $ |
3 % |
| After capitalization and appreciation (PV) |
288 653 $ |
11 % |
| Ratios |
| Price per unit |
= 6 918 000 $ ÷ 36 logements |
192 167 $ |
| Price per room |
= 6 918 000 $ ÷ 152,0 pièces |
45 513 $ |
| Price per room x 4 1/2 |
|
204 809 $ |
| GRM ratio |
6 918 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.94 |
| NRM ratio |
6 918 000 $ ÷
261 616 $ (Net income) |
26.443 |
| Cap. Rate |
261 616 $ (Net income) ÷
6 918 000 $ |
3.78 % |
| DCR ratio |
261 616 $ (Net income) ÷
243 448 $ |
1.07 |
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. |
 |
