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 |
| 2542530 |
38 |
7 418 000 $ |
195 211 $ |
42 389 $ |
190 749 $ |
18.41 |
28.546 |
0.04 |
1.18 |
2 997 624 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 997 624 $ |
|
| Before capitalization |
39 411 $ |
1 % |
| After capitalization 39 411 $ + 60 889 $ (average mortgage paid) = |
100 300 $ |
3 % |
| After capitalization and appreciation (PV) |
336 600 $ |
11 % |
| Ratios |
| Price per unit |
= 7 418 000 $ ÷ 38 logements |
195 211 $ |
| Price per room |
= 7 418 000 $ ÷ 175,0 pièces |
42 389 $ |
| Price per room x 4 1/2 |
|
190 749 $ |
| GRM ratio |
7 418 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.41 |
| NRM ratio |
7 418 000 $ ÷
259 858 $ (Net income) |
28.546 |
| Cap. Rate |
259 858 $ (Net income) ÷
7 418 000 $ |
3.50 % |
| DCR ratio |
259 858 $ (Net income) ÷
220 446 $ |
1.18 |
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. |
 |
