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 |
| 2532571 |
34 |
6 520 000 $ |
191 765 $ |
44 354 $ |
199 592 $ |
18.55 |
27.995 |
0.04 |
1.17 |
2 824 102 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
2 824 102 $ |
|
| Before capitalization |
33 919 $ |
1 % |
| After capitalization 33 919 $ + 45 895 $ (average mortgage paid) = |
79 814 $ |
3 % |
| After capitalization and appreciation (PV) |
287 508 $ |
10 % |
| Ratios |
| Price per unit |
= 6 520 000 $ ÷ 34 logements |
191 765 $ |
| Price per room |
= 6 520 000 $ ÷ 147,0 pièces |
44 354 $ |
| Price per room x 4 1/2 |
|
199 592 $ |
| GRM ratio |
6 520 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.55 |
| NRM ratio |
6 520 000 $ ÷
232 898 $ (Net income) |
27.995 |
| Cap. Rate |
232 898 $ (Net income) ÷
6 520 000 $ |
3.57 % |
| DCR ratio |
232 898 $ (Net income) ÷
198 980 $ |
1.17 |
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. |
 |
