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 |
| 2558105 |
41 |
7 222 000 $ |
176 146 $ |
40 459 $ |
182 067 $ |
18.10 |
28.869 |
0.03 |
1.21 |
3 081 956 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 081 956 $ |
|
| Before capitalization |
43 826 $ |
1 % |
| After capitalization 43 826 $ + 56 993 $ (average mortgage paid) = |
100 819 $ |
3 % |
| After capitalization and appreciation (PV) |
330 876 $ |
11 % |
| Ratios |
| Price per unit |
= 7 222 000 $ ÷ 41 logements |
176 146 $ |
| Price per room |
= 7 222 000 $ ÷ 178,5 pièces |
40 459 $ |
| Price per room x 4 1/2 |
|
182 067 $ |
| GRM ratio |
7 222 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.10 |
| NRM ratio |
7 222 000 $ ÷
250 168 $ (Net income) |
28.869 |
| Cap. Rate |
250 168 $ (Net income) ÷
7 222 000 $ |
3.46 % |
| DCR ratio |
250 168 $ (Net income) ÷
206 341 $ |
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. |
 |
