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 |
| 2558004 |
43 |
7 472 000 $ |
173 767 $ |
39 851 $ |
179 328 $ |
17.60 |
27.211 |
0.04 |
1.19 |
2 851 610 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 851 610 $ |
|
| Before capitalization |
42 945 $ |
2 % |
| After capitalization 42 945 $ + 63 017 $ (average mortgage paid) = |
105 962 $ |
4 % |
| After capitalization and appreciation (PV) |
343 981 $ |
12 % |
| Ratios |
| Price per unit |
= 7 472 000 $ ÷ 43 logements |
173 767 $ |
| Price per room |
= 7 472 000 $ ÷ 187,5 pièces |
39 851 $ |
| Price per room x 4 1/2 |
|
179 328 $ |
| GRM ratio |
7 472 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.60 |
| NRM ratio |
7 472 000 $ ÷
274 598 $ (Net income) |
27.211 |
| Cap. Rate |
274 598 $ (Net income) ÷
7 472 000 $ |
3.68 % |
| DCR ratio |
274 598 $ (Net income) ÷
231 654 $ |
1.19 |
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. |
 |
