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 |
| 2532686 |
32 |
7 428 000 $ |
232 125 $ |
49 852 $ |
224 336 $ |
17.88 |
25.141 |
0.04 |
1.18 |
2 761 652 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 761 652 $ |
|
| Before capitalization |
44 738 $ |
2 % |
| After capitalization 44 738 $ + 57 828 $ (average mortgage paid) = |
102 566 $ |
4 % |
| After capitalization and appreciation (PV) |
339 183 $ |
12 % |
| Ratios |
| Price per unit |
= 7 428 000 $ ÷ 32 logements |
232 125 $ |
| Price per room |
= 7 428 000 $ ÷ 149,0 pièces |
49 852 $ |
| Price per room x 4 1/2 |
|
224 336 $ |
| GRM ratio |
7 428 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.88 |
| NRM ratio |
7 428 000 $ ÷
295 454 $ (Net income) |
25.141 |
| Cap. Rate |
295 454 $ (Net income) ÷
7 428 000 $ |
3.98 % |
| DCR ratio |
295 454 $ (Net income) ÷
250 716 $ |
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. |
 |
