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 |
| 2542417 |
35 |
7 302 000 $ |
208 629 $ |
41 607 $ |
187 231 $ |
16.12 |
23.071 |
0.04 |
1.23 |
2 106 757 $ |
3 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
2 106 757 $ |
|
| Before capitalization |
58 338 $ |
3 % |
| After capitalization 58 338 $ + 71 308 $ (average mortgage paid) = |
129 646 $ |
6 % |
| After capitalization and appreciation (PV) |
362 251 $ |
17 % |
| Ratios |
| Price per unit |
= 7 302 000 $ ÷ 35 logements |
208 629 $ |
| Price per room |
= 7 302 000 $ ÷ 175,5 pièces |
41 607 $ |
| Price per room x 4 1/2 |
|
187 231 $ |
| GRM ratio |
7 302 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.12 |
| NRM ratio |
7 302 000 $ ÷
316 507 $ (Net income) |
23.071 |
| Cap. Rate |
316 507 $ (Net income) ÷
7 302 000 $ |
4.33 % |
| DCR ratio |
316 507 $ (Net income) ÷
258 169 $ |
1.23 |
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. |
 |
