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 |
| 2586073 |
41 |
7 335 000 $ |
178 902 $ |
50 068 $ |
225 307 $ |
17.97 |
28.379 |
0.04 |
1.21 |
3 228 505 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 228 505 $ |
|
| Before capitalization |
43 990 $ |
1 % |
| After capitalization 43 990 $ + 53 440 $ (average mortgage paid) = |
97 430 $ |
3 % |
| After capitalization and appreciation (PV) |
331 083 $ |
10 % |
| Ratios |
| Price per unit |
= 7 335 000 $ ÷ 41 logements |
178 902 $ |
| Price per room |
= 7 335 000 $ ÷ 146,5 pièces |
50 068 $ |
| Price per room x 4 1/2 |
|
225 307 $ |
| GRM ratio |
7 335 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.97 |
| NRM ratio |
7 335 000 $ ÷
258 469 $ (Net income) |
28.379 |
| Cap. Rate |
258 469 $ (Net income) ÷
7 335 000 $ |
3.52 % |
| DCR ratio |
258 469 $ (Net income) ÷
214 480 $ |
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. |
 |
