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 |
| 2554663 |
41 |
7 956 000 $ |
194 049 $ |
42 432 $ |
190 944 $ |
16.49 |
23.957 |
0.04 |
1.22 |
2 535 584 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
2 535 584 $ |
|
| Before capitalization |
58 844 $ |
2 % |
| After capitalization 58 844 $ + 73 159 $ (average mortgage paid) = |
132 003 $ |
5 % |
| After capitalization and appreciation (PV) |
385 439 $ |
15 % |
| Ratios |
| Price per unit |
= 7 956 000 $ ÷ 41 logements |
194 049 $ |
| Price per room |
= 7 956 000 $ ÷ 187,5 pièces |
42 432 $ |
| Price per room x 4 1/2 |
|
190 944 $ |
| GRM ratio |
7 956 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.49 |
| NRM ratio |
7 956 000 $ ÷
332 098 $ (Net income) |
23.957 |
| Cap. Rate |
332 098 $ (Net income) ÷
7 956 000 $ |
4.17 % |
| DCR ratio |
332 098 $ (Net income) ÷
273 256 $ |
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. |
 |
