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 |
| 2532707 |
40 |
7 620 000 $ |
190 500 $ |
40 968 $ |
184 355 $ |
18.34 |
27.394 |
0.04 |
1.15 |
3 115 558 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 115 558 $ |
|
| Before capitalization |
35 845 $ |
1 % |
| After capitalization 35 845 $ + 55 891 $ (average mortgage paid) = |
91 736 $ |
3 % |
| After capitalization and appreciation (PV) |
334 471 $ |
11 % |
| Ratios |
| Price per unit |
= 7 620 000 $ ÷ 40 logements |
190 500 $ |
| Price per room |
= 7 620 000 $ ÷ 186,0 pièces |
40 968 $ |
| Price per room x 4 1/2 |
|
184 355 $ |
| GRM ratio |
7 620 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.34 |
| NRM ratio |
7 620 000 $ ÷
278 163 $ (Net income) |
27.394 |
| Cap. Rate |
278 163 $ (Net income) ÷
7 620 000 $ |
3.65 % |
| DCR ratio |
278 163 $ (Net income) ÷
242 317 $ |
1.15 |
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. |
 |
