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 |
| 2569904 |
48 |
7 647 000 $ |
159 313 $ |
39 215 $ |
176 469 $ |
15.38 |
23.452 |
0.04 |
1.23 |
2 542 219 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
2 542 219 $ |
|
| Before capitalization |
61 629 $ |
2 % |
| After capitalization 61 629 $ + 65 888 $ (average mortgage paid) = |
127 518 $ |
5 % |
| After capitalization and appreciation (PV) |
371 111 $ |
15 % |
| Ratios |
| Price per unit |
= 7 647 000 $ ÷ 48 logements |
159 313 $ |
| Price per room |
= 7 647 000 $ ÷ 195,0 pièces |
39 215 $ |
| Price per room x 4 1/2 |
|
176 469 $ |
| GRM ratio |
7 647 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.38 |
| NRM ratio |
7 647 000 $ ÷
326 072 $ (Net income) |
23.452 |
| Cap. Rate |
326 072 $ (Net income) ÷
7 647 000 $ |
4.26 % |
| DCR ratio |
326 072 $ (Net income) ÷
264 444 $ |
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. |
 |
