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 |
| 2532702 |
36 |
7 253 000 $ |
201 472 $ |
39 852 $ |
179 332 $ |
16.27 |
23.068 |
0.04 |
1.20 |
2 353 815 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
2 353 815 $ |
|
| Before capitalization |
51 902 $ |
2 % |
| After capitalization 51 902 $ + 60 549 $ (average mortgage paid) = |
112 451 $ |
5 % |
| After capitalization and appreciation (PV) |
343 495 $ |
15 % |
| Ratios |
| Price per unit |
= 7 253 000 $ ÷ 36 logements |
201 472 $ |
| Price per room |
= 7 253 000 $ ÷ 182,0 pièces |
39 852 $ |
| Price per room x 4 1/2 |
|
179 332 $ |
| GRM ratio |
7 253 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.27 |
| NRM ratio |
7 253 000 $ ÷
314 415 $ (Net income) |
23.068 |
| Cap. Rate |
314 415 $ (Net income) ÷
7 253 000 $ |
4.33 % |
| DCR ratio |
314 415 $ (Net income) ÷
262 513 $ |
1.20 |
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. |
 |
