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 |
| 2542416 |
41 |
7 319 000 $ |
178 512 $ |
41 234 $ |
185 552 $ |
18.19 |
28.614 |
0.03 |
1.22 |
3 107 349 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 107 349 $ |
|
| Before capitalization |
45 573 $ |
1 % |
| After capitalization 45 573 $ + 58 062 $ (average mortgage paid) = |
103 634 $ |
3 % |
| After capitalization and appreciation (PV) |
336 781 $ |
11 % |
| Ratios |
| Price per unit |
= 7 319 000 $ ÷ 41 logements |
178 512 $ |
| Price per room |
= 7 319 000 $ ÷ 177,5 pièces |
41 234 $ |
| Price per room x 4 1/2 |
|
185 552 $ |
| GRM ratio |
7 319 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.19 |
| NRM ratio |
7 319 000 $ ÷
255 784 $ (Net income) |
28.614 |
| Cap. Rate |
255 784 $ (Net income) ÷
7 319 000 $ |
3.49 % |
| DCR ratio |
255 784 $ (Net income) ÷
210 212 $ |
1.22 |
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. |
 |
