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 |
| 2557981 |
37 |
7 018 000 $ |
189 676 $ |
43 726 $ |
196 766 $ |
18.21 |
27.465 |
0.04 |
1.21 |
2 832 515 $ |
2 % |
4 % |
11 % |
| Yields of the investment |
| Cashdown |
2 832 515 $ |
|
| Before capitalization |
44 796 $ |
2 % |
| After capitalization 44 796 $ + 56 857 $ (average mortgage paid) = |
101 653 $ |
4 % |
| After capitalization and appreciation (PV) |
325 210 $ |
11 % |
| Ratios |
| Price per unit |
= 7 018 000 $ ÷ 37 logements |
189 676 $ |
| Price per room |
= 7 018 000 $ ÷ 160,5 pièces |
43 726 $ |
| Price per room x 4 1/2 |
|
196 766 $ |
| GRM ratio |
7 018 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.21 |
| NRM ratio |
7 018 000 $ ÷
255 529 $ (Net income) |
27.465 |
| Cap. Rate |
255 529 $ (Net income) ÷
7 018 000 $ |
3.64 % |
| DCR ratio |
255 529 $ (Net income) ÷
210 734 $ |
1.21 |
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. |
 |
