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 |
| 2585954 |
41 |
7 335 000 $ |
178 902 $ |
50 412 $ |
226 856 $ |
17.99 |
28.715 |
0.03 |
1.20 |
3 270 857 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 270 857 $ |
|
| Before capitalization |
43 414 $ |
1 % |
| After capitalization 43 414 $ + 52 828 $ (average mortgage paid) = |
96 243 $ |
3 % |
| After capitalization and appreciation (PV) |
329 899 $ |
10 % |
| Ratios |
| Price per unit |
= 7 335 000 $ ÷ 41 logements |
178 902 $ |
| Price per room |
= 7 335 000 $ ÷ 145,5 pièces |
50 412 $ |
| Price per room x 4 1/2 |
|
226 856 $ |
| GRM ratio |
7 335 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.99 |
| NRM ratio |
7 335 000 $ ÷
255 440 $ (Net income) |
28.715 |
| Cap. Rate |
255 440 $ (Net income) ÷
7 335 000 $ |
3.48 % |
| DCR ratio |
255 440 $ (Net income) ÷
212 025 $ |
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. |
 |
