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 |
| 2586105 |
39 |
7 669 000 $ |
196 641 $ |
46 060 $ |
207 270 $ |
16.72 |
24.680 |
0.04 |
1.29 |
3 054 151 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 054 151 $ |
|
| Before capitalization |
70 271 $ |
2 % |
| After capitalization 70 271 $ + 59 915 $ (average mortgage paid) = |
130 186 $ |
4 % |
| After capitalization and appreciation (PV) |
374 482 $ |
12 % |
| Ratios |
| Price per unit |
= 7 669 000 $ ÷ 39 logements |
196 641 $ |
| Price per room |
= 7 669 000 $ ÷ 166,5 pièces |
46 060 $ |
| Price per room x 4 1/2 |
|
207 270 $ |
| GRM ratio |
7 669 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.72 |
| NRM ratio |
7 669 000 $ ÷
310 738 $ (Net income) |
24.680 |
| Cap. Rate |
310 738 $ (Net income) ÷
7 669 000 $ |
4.05 % |
| DCR ratio |
310 738 $ (Net income) ÷
240 467 $ |
1.29 |
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. |
 |
