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 |
| 2585964 |
41 |
7 110 000 $ |
173 415 $ |
48 203 $ |
216 915 $ |
15.94 |
25.048 |
0.04 |
1.33 |
3 015 949 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 015 949 $ |
|
| Before capitalization |
70 639 $ |
2 % |
| After capitalization 70 639 $ + 53 124 $ (average mortgage paid) = |
123 763 $ |
4 % |
| After capitalization and appreciation (PV) |
350 251 $ |
12 % |
| Ratios |
| Price per unit |
= 7 110 000 $ ÷ 41 logements |
173 415 $ |
| Price per room |
= 7 110 000 $ ÷ 147,5 pièces |
48 203 $ |
| Price per room x 4 1/2 |
|
216 915 $ |
| GRM ratio |
7 110 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.94 |
| NRM ratio |
7 110 000 $ ÷
283 852 $ (Net income) |
25.048 |
| Cap. Rate |
283 852 $ (Net income) ÷
7 110 000 $ |
3.99 % |
| DCR ratio |
283 852 $ (Net income) ÷
213 213 $ |
1.33 |
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. |
 |
