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 |
| 2526133 |
34 |
6 644 000 $ |
195 412 $ |
40 761 $ |
183 423 $ |
18.72 |
28.681 |
0.03 |
1.19 |
3 024 274 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 024 274 $ |
|
| Before capitalization |
37 173 $ |
1 % |
| After capitalization 37 173 $ + 44 857 $ (average mortgage paid) = |
82 030 $ |
3 % |
| After capitalization and appreciation (PV) |
293 673 $ |
10 % |
| Ratios |
| Price per unit |
= 6 644 000 $ ÷ 34 logements |
195 412 $ |
| Price per room |
= 6 644 000 $ ÷ 163,0 pièces |
40 761 $ |
| Price per room x 4 1/2 |
|
183 423 $ |
| GRM ratio |
6 644 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.72 |
| NRM ratio |
6 644 000 $ ÷
231 653 $ (Net income) |
28.681 |
| Cap. Rate |
231 653 $ (Net income) ÷
6 644 000 $ |
3.49 % |
| DCR ratio |
231 653 $ (Net income) ÷
194 480 $ |
1.19 |
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. |
 |
