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 |
| 2586095 |
44 |
7 499 000 $ |
170 432 $ |
47 164 $ |
212 236 $ |
16.25 |
25.637 |
0.04 |
1.27 |
3 072 684 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 072 684 $ |
|
| Before capitalization |
61 930 $ |
2 % |
| After capitalization 61 930 $ + 57 450 $ (average mortgage paid) = |
119 380 $ |
4 % |
| After capitalization and appreciation (PV) |
358 260 $ |
12 % |
| Ratios |
| Price per unit |
= 7 499 000 $ ÷ 44 logements |
170 432 $ |
| Price per room |
= 7 499 000 $ ÷ 159,0 pièces |
47 164 $ |
| Price per room x 4 1/2 |
|
212 236 $ |
| GRM ratio |
7 499 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.25 |
| NRM ratio |
7 499 000 $ ÷
292 506 $ (Net income) |
25.637 |
| Cap. Rate |
292 506 $ (Net income) ÷
7 499 000 $ |
3.90 % |
| DCR ratio |
292 506 $ (Net income) ÷
230 575 $ |
1.27 |
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. |
 |
