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 |
| 2526086 |
39 |
7 589 000 $ |
194 590 $ |
42 044 $ |
189 199 $ |
19.44 |
29.985 |
0.03 |
1.18 |
3 593 894 $ |
1 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
3 593 894 $ |
|
| Before capitalization |
38 069 $ |
1 % |
| After capitalization 38 069 $ + 49 595 $ (average mortgage paid) = |
87 664 $ |
2 % |
| After capitalization and appreciation (PV) |
329 411 $ |
9 % |
| Ratios |
| Price per unit |
= 7 589 000 $ ÷ 39 logements |
194 590 $ |
| Price per room |
= 7 589 000 $ ÷ 180,5 pièces |
42 044 $ |
| Price per room x 4 1/2 |
|
189 199 $ |
| GRM ratio |
7 589 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.44 |
| NRM ratio |
7 589 000 $ ÷
253 090 $ (Net income) |
29.985 |
| Cap. Rate |
253 090 $ (Net income) ÷
7 589 000 $ |
3.33 % |
| DCR ratio |
253 090 $ (Net income) ÷
215 021 $ |
1.18 |
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. |
 |
