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 |
| 2571217 |
48 |
7 022 000 $ |
146 292 $ |
36 010 $ |
162 046 $ |
14.76 |
22.810 |
0.04 |
1.23 |
2 199 514 $ |
3 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
2 199 514 $ |
|
| Before capitalization |
58 165 $ |
3 % |
| After capitalization 58 165 $ + 62 211 $ (average mortgage paid) = |
120 376 $ |
5 % |
| After capitalization and appreciation (PV) |
344 061 $ |
16 % |
| Ratios |
| Price per unit |
= 7 022 000 $ ÷ 48 logements |
146 292 $ |
| Price per room |
= 7 022 000 $ ÷ 195,0 pièces |
36 010 $ |
| Price per room x 4 1/2 |
|
162 046 $ |
| GRM ratio |
7 022 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.76 |
| NRM ratio |
7 022 000 $ ÷
307 847 $ (Net income) |
22.810 |
| Cap. Rate |
307 847 $ (Net income) ÷
7 022 000 $ |
4.38 % |
| DCR ratio |
307 847 $ (Net income) ÷
249 681 $ |
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. |
 |
