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 |
| 2586083 |
41 |
7 110 000 $ |
173 415 $ |
47 879 $ |
215 455 $ |
15.93 |
24.784 |
0.04 |
1.33 |
2 973 598 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 973 598 $ |
|
| Before capitalization |
71 215 $ |
2 % |
| After capitalization 71 215 $ + 53 735 $ (average mortgage paid) = |
124 950 $ |
4 % |
| After capitalization and appreciation (PV) |
351 438 $ |
12 % |
| Ratios |
| Price per unit |
= 7 110 000 $ ÷ 41 logements |
173 415 $ |
| Price per room |
= 7 110 000 $ ÷ 148,5 pièces |
47 879 $ |
| Price per room x 4 1/2 |
|
215 455 $ |
| GRM ratio |
7 110 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.93 |
| NRM ratio |
7 110 000 $ ÷
286 882 $ (Net income) |
24.784 |
| Cap. Rate |
286 882 $ (Net income) ÷
7 110 000 $ |
4.03 % |
| DCR ratio |
286 882 $ (Net income) ÷
215 666 $ |
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. |
 |
