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 |
| 2554755 |
34 |
7 302 000 $ |
214 765 $ |
45 074 $ |
202 833 $ |
16.95 |
24.565 |
0.04 |
1.26 |
2 609 664 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 609 664 $ |
|
| Before capitalization |
61 538 $ |
2 % |
| After capitalization 61 538 $ + 63 757 $ (average mortgage paid) = |
125 295 $ |
5 % |
| After capitalization and appreciation (PV) |
357 900 $ |
14 % |
| Ratios |
| Price per unit |
= 7 302 000 $ ÷ 34 logements |
214 765 $ |
| Price per room |
= 7 302 000 $ ÷ 162,0 pièces |
45 074 $ |
| Price per room x 4 1/2 |
|
202 833 $ |
| GRM ratio |
7 302 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.95 |
| NRM ratio |
7 302 000 $ ÷
297 253 $ (Net income) |
24.565 |
| Cap. Rate |
297 253 $ (Net income) ÷
7 302 000 $ |
4.07 % |
| DCR ratio |
297 253 $ (Net income) ÷
235 715 $ |
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. |
 |
