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 |
| 2591462 |
37 |
7 735 000 $ |
209 054 $ |
49 111 $ |
221 000 $ |
17.20 |
24.787 |
0.04 |
1.21 |
2 790 349 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 790 349 $ |
|
| Before capitalization |
54 205 $ |
2 % |
| After capitalization 54 205 $ + 64 247 $ (average mortgage paid) = |
118 452 $ |
4 % |
| After capitalization and appreciation (PV) |
364 849 $ |
13 % |
| Ratios |
| Price per unit |
= 7 735 000 $ ÷ 37 logements |
209 054 $ |
| Price per room |
= 7 735 000 $ ÷ 157,5 pièces |
49 111 $ |
| Price per room x 4 1/2 |
|
221 000 $ |
| GRM ratio |
7 735 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.20 |
| NRM ratio |
7 735 000 $ ÷
312 059 $ (Net income) |
24.787 |
| Cap. Rate |
312 059 $ (Net income) ÷
7 735 000 $ |
4.03 % |
| DCR ratio |
312 059 $ (Net income) ÷
257 853 $ |
1.21 |
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. |
 |
