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 |
| 2586100 |
39 |
7 894 000 $ |
202 410 $ |
47 988 $ |
215 945 $ |
18.78 |
27.961 |
0.04 |
1.18 |
3 309 058 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 309 058 $ |
|
| Before capitalization |
43 047 $ |
1 % |
| After capitalization 43 047 $ + 59 619 $ (average mortgage paid) = |
102 666 $ |
3 % |
| After capitalization and appreciation (PV) |
354 129 $ |
11 % |
| Ratios |
| Price per unit |
= 7 894 000 $ ÷ 39 logements |
202 410 $ |
| Price per room |
= 7 894 000 $ ÷ 164,5 pièces |
47 988 $ |
| Price per room x 4 1/2 |
|
215 945 $ |
| GRM ratio |
7 894 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.78 |
| NRM ratio |
7 894 000 $ ÷
282 326 $ (Net income) |
27.961 |
| Cap. Rate |
282 326 $ (Net income) ÷
7 894 000 $ |
3.58 % |
| DCR ratio |
282 326 $ (Net income) ÷
239 280 $ |
1.18 |
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. |
 |
