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 |
| 2558009 |
43 |
7 727 000 $ |
179 698 $ |
41 432 $ |
186 442 $ |
17.90 |
27.837 |
0.04 |
1.19 |
3 096 531 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 096 531 $ |
|
| Before capitalization |
43 432 $ |
1 % |
| After capitalization 43 432 $ + 62 359 $ (average mortgage paid) = |
105 791 $ |
3 % |
| After capitalization and appreciation (PV) |
351 933 $ |
11 % |
| Ratios |
| Price per unit |
= 7 727 000 $ ÷ 43 logements |
179 698 $ |
| Price per room |
= 7 727 000 $ ÷ 186,5 pièces |
41 432 $ |
| Price per room x 4 1/2 |
|
186 442 $ |
| GRM ratio |
7 727 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.90 |
| NRM ratio |
7 727 000 $ ÷
277 584 $ (Net income) |
27.837 |
| Cap. Rate |
277 584 $ (Net income) ÷
7 727 000 $ |
3.59 % |
| DCR ratio |
277 584 $ (Net income) ÷
234 151 $ |
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. |
 |
