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 |
| 2542413 |
39 |
7 552 000 $ |
193 641 $ |
42 072 $ |
189 326 $ |
16.97 |
25.164 |
0.04 |
1.24 |
2 713 885 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 713 885 $ |
|
| Before capitalization |
59 035 $ |
2 % |
| After capitalization 59 035 $ + 66 587 $ (average mortgage paid) = |
125 623 $ |
5 % |
| After capitalization and appreciation (PV) |
366 190 $ |
13 % |
| Ratios |
| Price per unit |
= 7 552 000 $ ÷ 39 logements |
193 641 $ |
| Price per room |
= 7 552 000 $ ÷ 179,5 pièces |
42 072 $ |
| Price per room x 4 1/2 |
|
189 326 $ |
| GRM ratio |
7 552 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.97 |
| NRM ratio |
7 552 000 $ ÷
300 114 $ (Net income) |
25.164 |
| Cap. Rate |
300 114 $ (Net income) ÷
7 552 000 $ |
3.97 % |
| DCR ratio |
300 114 $ (Net income) ÷
241 079 $ |
1.24 |
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. |
 |
