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 |
| 2526127 |
33 |
6 489 000 $ |
196 636 $ |
45 859 $ |
206 364 $ |
19.92 |
31.313 |
0.03 |
1.21 |
3 313 308 $ |
1 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
3 313 308 $ |
|
| Before capitalization |
36 117 $ |
1 % |
| After capitalization 36 117 $ + 39 467 $ (average mortgage paid) = |
75 585 $ |
2 % |
| After capitalization and appreciation (PV) |
282 290 $ |
9 % |
| Ratios |
| Price per unit |
= 6 489 000 $ ÷ 33 logements |
196 636 $ |
| Price per room |
= 6 489 000 $ ÷ 141,5 pièces |
45 859 $ |
| Price per room x 4 1/2 |
|
206 364 $ |
| GRM ratio |
6 489 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.92 |
| NRM ratio |
6 489 000 $ ÷
207 229 $ (Net income) |
31.313 |
| Cap. Rate |
207 229 $ (Net income) ÷
6 489 000 $ |
3.19 % |
| DCR ratio |
207 229 $ (Net income) ÷
171 112 $ |
1.21 |
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. |
 |
