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 |
| 2526782 |
40 |
7 248 000 $ |
181 200 $ |
40 267 $ |
181 200 $ |
17.54 |
27.736 |
0.04 |
1.23 |
3 300 855 $ |
2 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 300 855 $ |
|
| Before capitalization |
49 534 $ |
2 % |
| After capitalization 49 534 $ + 48 850 $ (average mortgage paid) = |
98 384 $ |
3 % |
| After capitalization and appreciation (PV) |
329 268 $ |
10 % |
| Ratios |
| Price per unit |
= 7 248 000 $ ÷ 40 logements |
181 200 $ |
| Price per room |
= 7 248 000 $ ÷ 180,0 pièces |
40 267 $ |
| Price per room x 4 1/2 |
|
181 200 $ |
| GRM ratio |
7 248 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.54 |
| NRM ratio |
7 248 000 $ ÷
261 325 $ (Net income) |
27.736 |
| Cap. Rate |
261 325 $ (Net income) ÷
7 248 000 $ |
3.61 % |
| DCR ratio |
261 325 $ (Net income) ÷
211 791 $ |
1.23 |
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. |
 |
