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 |
| 2577524 |
45 |
7 525 000 $ |
167 222 $ |
44 395 $ |
199 779 $ |
17.32 |
27.755 |
0.04 |
1.21 |
3 209 038 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 209 038 $ |
|
| Before capitalization |
46 367 $ |
1 % |
| After capitalization 46 367 $ + 56 001 $ (average mortgage paid) = |
102 367 $ |
3 % |
| After capitalization and appreciation (PV) |
342 074 $ |
11 % |
| Ratios |
| Price per unit |
= 7 525 000 $ ÷ 45 logements |
167 222 $ |
| Price per room |
= 7 525 000 $ ÷ 169,5 pièces |
44 395 $ |
| Price per room x 4 1/2 |
|
199 779 $ |
| GRM ratio |
7 525 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.32 |
| NRM ratio |
7 525 000 $ ÷
271 125 $ (Net income) |
27.755 |
| Cap. Rate |
271 125 $ (Net income) ÷
7 525 000 $ |
3.60 % |
| DCR ratio |
271 125 $ (Net income) ÷
224 758 $ |
1.21 |
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. |
 |
