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 |
| 2558086 |
36 |
7 073 000 $ |
196 472 $ |
43 932 $ |
197 693 $ |
18.60 |
29.138 |
0.03 |
1.23 |
3 170 611 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 170 611 $ |
|
| Before capitalization |
46 126 $ |
1 % |
| After capitalization 46 126 $ + 52 956 $ (average mortgage paid) = |
99 083 $ |
3 % |
| After capitalization and appreciation (PV) |
324 392 $ |
10 % |
| Ratios |
| Price per unit |
= 7 073 000 $ ÷ 36 logements |
196 472 $ |
| Price per room |
= 7 073 000 $ ÷ 161,0 pièces |
43 932 $ |
| Price per room x 4 1/2 |
|
197 693 $ |
| GRM ratio |
7 073 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.60 |
| NRM ratio |
7 073 000 $ ÷
242 739 $ (Net income) |
29.138 |
| Cap. Rate |
242 739 $ (Net income) ÷
7 073 000 $ |
3.43 % |
| DCR ratio |
242 739 $ (Net income) ÷
196 612 $ |
1.23 |
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. |
 |
