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 |
| 2558115 |
42 |
7 527 000 $ |
179 214 $ |
40 037 $ |
180 168 $ |
17.95 |
28.750 |
0.03 |
1.20 |
3 189 705 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 189 705 $ |
|
| Before capitalization |
44 275 $ |
1 % |
| After capitalization 44 275 $ + 59 117 $ (average mortgage paid) = |
103 392 $ |
3 % |
| After capitalization and appreciation (PV) |
343 164 $ |
11 % |
| Ratios |
| Price per unit |
= 7 527 000 $ ÷ 42 logements |
179 214 $ |
| Price per room |
= 7 527 000 $ ÷ 188,0 pièces |
40 037 $ |
| Price per room x 4 1/2 |
|
180 168 $ |
| GRM ratio |
7 527 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.95 |
| NRM ratio |
7 527 000 $ ÷
261 807 $ (Net income) |
28.750 |
| Cap. Rate |
261 807 $ (Net income) ÷
7 527 000 $ |
3.48 % |
| DCR ratio |
261 807 $ (Net income) ÷
217 533 $ |
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. |
 |
