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 |
| 2547808 |
39 |
7 726 000 $ |
198 103 $ |
43 283 $ |
194 773 $ |
16.91 |
25.112 |
0.04 |
1.24 |
2 745 461 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 745 461 $ |
|
| Before capitalization |
59 810 $ |
2 % |
| After capitalization 59 810 $ + 68 460 $ (average mortgage paid) = |
128 270 $ |
5 % |
| After capitalization and appreciation (PV) |
374 379 $ |
14 % |
| Ratios |
| Price per unit |
= 7 726 000 $ ÷ 39 logements |
198 103 $ |
| Price per room |
= 7 726 000 $ ÷ 178,5 pièces |
43 283 $ |
| Price per room x 4 1/2 |
|
194 773 $ |
| GRM ratio |
7 726 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.91 |
| NRM ratio |
7 726 000 $ ÷
307 668 $ (Net income) |
25.112 |
| Cap. Rate |
307 668 $ (Net income) ÷
7 726 000 $ |
3.98 % |
| DCR ratio |
307 668 $ (Net income) ÷
247 858 $ |
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. |
 |
