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 |
| 2526785 |
39 |
7 443 000 $ |
190 846 $ |
40 784 $ |
183 526 $ |
19.19 |
30.031 |
0.03 |
1.18 |
3 528 567 $ |
1 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
3 528 567 $ |
|
| Before capitalization |
37 170 $ |
1 % |
| After capitalization 37 170 $ + 48 593 $ (average mortgage paid) = |
85 763 $ |
2 % |
| After capitalization and appreciation (PV) |
322 858 $ |
9 % |
| Ratios |
| Price per unit |
= 7 443 000 $ ÷ 39 logements |
190 846 $ |
| Price per room |
= 7 443 000 $ ÷ 182,5 pièces |
40 784 $ |
| Price per room x 4 1/2 |
|
183 526 $ |
| GRM ratio |
7 443 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.19 |
| NRM ratio |
7 443 000 $ ÷
247 847 $ (Net income) |
30.031 |
| Cap. Rate |
247 847 $ (Net income) ÷
7 443 000 $ |
3.33 % |
| DCR ratio |
247 847 $ (Net income) ÷
210 677 $ |
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. |
 |
