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 |
| 2591370 |
38 |
7 600 000 $ |
200 000 $ |
48 408 $ |
217 834 $ |
16.44 |
23.714 |
0.04 |
1.29 |
2 851 105 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 851 105 $ |
|
| Before capitalization |
72 784 $ |
3 % |
| After capitalization 72 784 $ + 61 717 $ (average mortgage paid) = |
134 501 $ |
5 % |
| After capitalization and appreciation (PV) |
376 597 $ |
13 % |
| Ratios |
| Price per unit |
= 7 600 000 $ ÷ 38 logements |
200 000 $ |
| Price per room |
= 7 600 000 $ ÷ 157,0 pièces |
48 408 $ |
| Price per room x 4 1/2 |
|
217 834 $ |
| GRM ratio |
7 600 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.44 |
| NRM ratio |
7 600 000 $ ÷
320 485 $ (Net income) |
23.714 |
| Cap. Rate |
320 485 $ (Net income) ÷
7 600 000 $ |
4.22 % |
| DCR ratio |
320 485 $ (Net income) ÷
247 700 $ |
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. |
 |
