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 |
| 2577410 |
46 |
7 419 000 $ |
161 283 $ |
41 915 $ |
188 619 $ |
16.56 |
26.924 |
0.04 |
1.20 |
3 013 741 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 013 741 $ |
|
| Before capitalization |
46 549 $ |
2 % |
| After capitalization 46 549 $ + 57 058 $ (average mortgage paid) = |
103 607 $ |
3 % |
| After capitalization and appreciation (PV) |
339 938 $ |
11 % |
| Ratios |
| Price per unit |
= 7 419 000 $ ÷ 46 logements |
161 283 $ |
| Price per room |
= 7 419 000 $ ÷ 177,0 pièces |
41 915 $ |
| Price per room x 4 1/2 |
|
188 619 $ |
| GRM ratio |
7 419 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.56 |
| NRM ratio |
7 419 000 $ ÷
275 551 $ (Net income) |
26.924 |
| Cap. Rate |
275 551 $ (Net income) ÷
7 419 000 $ |
3.71 % |
| DCR ratio |
275 551 $ (Net income) ÷
229 002 $ |
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. |
 |
