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 |
| 2558111 |
38 |
7 323 000 $ |
192 711 $ |
43 076 $ |
193 844 $ |
18.05 |
27.410 |
0.04 |
1.20 |
2 940 265 $ |
2 % |
4 % |
11 % |
| Yields of the investment |
| Cashdown |
2 940 265 $ |
|
| Before capitalization |
45 245 $ |
2 % |
| After capitalization 45 245 $ + 58 981 $ (average mortgage paid) = |
104 226 $ |
4 % |
| After capitalization and appreciation (PV) |
337 498 $ |
11 % |
| Ratios |
| Price per unit |
= 7 323 000 $ ÷ 38 logements |
192 711 $ |
| Price per room |
= 7 323 000 $ ÷ 170,0 pièces |
43 076 $ |
| Price per room x 4 1/2 |
|
193 844 $ |
| GRM ratio |
7 323 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.05 |
| NRM ratio |
7 323 000 $ ÷
267 169 $ (Net income) |
27.410 |
| Cap. Rate |
267 169 $ (Net income) ÷
7 323 000 $ |
3.65 % |
| DCR ratio |
267 169 $ (Net income) ÷
221 925 $ |
1.20 |
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. |
 |
