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 |
| 2577532 |
48 |
7 728 000 $ |
161 000 $ |
42 230 $ |
190 033 $ |
16.39 |
26.417 |
0.04 |
1.19 |
3 018 361 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 018 361 $ |
|
| Before capitalization |
47 551 $ |
2 % |
| After capitalization 47 551 $ + 61 040 $ (average mortgage paid) = |
108 592 $ |
4 % |
| After capitalization and appreciation (PV) |
354 766 $ |
12 % |
| Ratios |
| Price per unit |
= 7 728 000 $ ÷ 48 logements |
161 000 $ |
| Price per room |
= 7 728 000 $ ÷ 183,0 pièces |
42 230 $ |
| Price per room x 4 1/2 |
|
190 033 $ |
| GRM ratio |
7 728 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.39 |
| NRM ratio |
7 728 000 $ ÷
292 536 $ (Net income) |
26.417 |
| Cap. Rate |
292 536 $ (Net income) ÷
7 728 000 $ |
3.79 % |
| DCR ratio |
292 536 $ (Net income) ÷
244 984 $ |
1.19 |
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. |
 |
