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 |
| 2558082 |
36 |
6 818 000 $ |
189 389 $ |
42 086 $ |
189 389 $ |
18.28 |
28.438 |
0.04 |
1.24 |
2 925 689 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 925 689 $ |
|
| Before capitalization |
45 639 $ |
2 % |
| After capitalization 45 639 $ + 53 615 $ (average mortgage paid) = |
99 254 $ |
3 % |
| After capitalization and appreciation (PV) |
316 440 $ |
11 % |
| Ratios |
| Price per unit |
= 6 818 000 $ ÷ 36 logements |
189 389 $ |
| Price per room |
= 6 818 000 $ ÷ 162,0 pièces |
42 086 $ |
| Price per room x 4 1/2 |
|
189 389 $ |
| GRM ratio |
6 818 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.28 |
| NRM ratio |
6 818 000 $ ÷
239 752 $ (Net income) |
28.438 |
| Cap. Rate |
239 752 $ (Net income) ÷
6 818 000 $ |
3.52 % |
| DCR ratio |
239 752 $ (Net income) ÷
194 114 $ |
1.24 |
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. |
 |
