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 |
| 2558106 |
41 |
7 847 000 $ |
191 390 $ |
43 961 $ |
197 824 $ |
18.66 |
29.237 |
0.03 |
1.21 |
3 453 350 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 453 350 $ |
|
| Before capitalization |
47 231 $ |
1 % |
| After capitalization 47 231 $ + 59 737 $ (average mortgage paid) = |
106 968 $ |
3 % |
| After capitalization and appreciation (PV) |
356 931 $ |
10 % |
| Ratios |
| Price per unit |
= 7 847 000 $ ÷ 41 logements |
191 390 $ |
| Price per room |
= 7 847 000 $ ÷ 178,5 pièces |
43 961 $ |
| Price per room x 4 1/2 |
|
197 824 $ |
| GRM ratio |
7 847 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.66 |
| NRM ratio |
7 847 000 $ ÷
268 393 $ (Net income) |
29.237 |
| Cap. Rate |
268 393 $ (Net income) ÷
7 847 000 $ |
3.42 % |
| DCR ratio |
268 393 $ (Net income) ÷
221 162 $ |
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. |
 |
