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 |
| 2542519 |
34 |
7 352 000 $ |
216 235 $ |
45 383 $ |
204 222 $ |
17.06 |
24.733 |
0.04 |
1.26 |
2 619 645 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 619 645 $ |
|
| Before capitalization |
61 622 $ |
2 % |
| After capitalization 61 622 $ + 65 083 $ (average mortgage paid) = |
126 705 $ |
5 % |
| After capitalization and appreciation (PV) |
360 901 $ |
14 % |
| Ratios |
| Price per unit |
= 7 352 000 $ ÷ 34 logements |
216 235 $ |
| Price per room |
= 7 352 000 $ ÷ 162,0 pièces |
45 383 $ |
| Price per room x 4 1/2 |
|
204 222 $ |
| GRM ratio |
7 352 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.06 |
| NRM ratio |
7 352 000 $ ÷
297 253 $ (Net income) |
24.733 |
| Cap. Rate |
297 253 $ (Net income) ÷
7 352 000 $ |
4.04 % |
| DCR ratio |
297 253 $ (Net income) ÷
235 631 $ |
1.26 |
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. |
 |
