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 |
| 2500364 |
38 |
7 828 000 $ |
206 000 $ |
49 860 $ |
224 369 $ |
16.43 |
23.736 |
0.04 |
1.13 |
2 621 091 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 621 091 $ |
|
| Before capitalization |
37 500 $ |
1 % |
| After capitalization 37 500 $ + 60 168 $ (average mortgage paid) = |
97 669 $ |
4 % |
| After capitalization and appreciation (PV) |
347 027 $ |
13 % |
| Ratios |
| Price per unit |
= 7 828 000 $ ÷ 38 logements |
206 000 $ |
| Price per room |
= 7 828 000 $ ÷ 157,0 pièces |
49 860 $ |
| Price per room x 4 1/2 |
|
224 369 $ |
| GRM ratio |
7 828 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.43 |
| NRM ratio |
7 828 000 $ ÷
329 798 $ (Net income) |
23.736 |
| Cap. Rate |
329 798 $ (Net income) ÷
7 828 000 $ |
4.21 % |
| DCR ratio |
329 798 $ (Net income) ÷
292 296 $ |
1.13 |
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. |
 |
