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 |
| 2526784 |
39 |
7 044 000 $ |
180 615 $ |
38 597 $ |
173 688 $ |
17.92 |
27.456 |
0.04 |
1.18 |
2 988 967 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 988 967 $ |
|
| Before capitalization |
38 830 $ |
1 % |
| After capitalization 38 830 $ + 50 219 $ (average mortgage paid) = |
89 049 $ |
3 % |
| After capitalization and appreciation (PV) |
313 435 $ |
10 % |
| Ratios |
| Price per unit |
= 7 044 000 $ ÷ 39 logements |
180 615 $ |
| Price per room |
= 7 044 000 $ ÷ 182,5 pièces |
38 597 $ |
| Price per room x 4 1/2 |
|
173 688 $ |
| GRM ratio |
7 044 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.92 |
| NRM ratio |
7 044 000 $ ÷
256 557 $ (Net income) |
27.456 |
| Cap. Rate |
256 557 $ (Net income) ÷
7 044 000 $ |
3.64 % |
| DCR ratio |
256 557 $ (Net income) ÷
217 727 $ |
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. |
 |
