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 |
| 2586087 |
42 |
7 429 000 $ |
176 881 $ |
48 240 $ |
217 081 $ |
17.61 |
28.258 |
0.04 |
1.20 |
3 237 208 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 237 208 $ |
|
| Before capitalization |
44 172 $ |
1 % |
| After capitalization 44 172 $ + 54 497 $ (average mortgage paid) = |
98 669 $ |
3 % |
| After capitalization and appreciation (PV) |
335 320 $ |
10 % |
| Ratios |
| Price per unit |
= 7 429 000 $ ÷ 42 logements |
176 881 $ |
| Price per room |
= 7 429 000 $ ÷ 154,0 pièces |
48 240 $ |
| Price per room x 4 1/2 |
|
217 081 $ |
| GRM ratio |
7 429 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.61 |
| NRM ratio |
7 429 000 $ ÷
262 895 $ (Net income) |
28.258 |
| Cap. Rate |
262 895 $ (Net income) ÷
7 429 000 $ |
3.54 % |
| DCR ratio |
262 895 $ (Net income) ÷
218 724 $ |
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. |
 |
