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 |
| 2593518 |
34 |
7 440 000 $ |
218 824 $ |
53 143 $ |
239 143 $ |
18.78 |
27.667 |
0.04 |
1.20 |
3 148 611 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 148 611 $ |
|
| Before capitalization |
44 414 $ |
1 % |
| After capitalization 44 414 $ + 55 936 $ (average mortgage paid) = |
100 349 $ |
3 % |
| After capitalization and appreciation (PV) |
337 348 $ |
11 % |
| Ratios |
| Price per unit |
= 7 440 000 $ ÷ 34 logements |
218 824 $ |
| Price per room |
= 7 440 000 $ ÷ 140,0 pièces |
53 143 $ |
| Price per room x 4 1/2 |
|
239 143 $ |
| GRM ratio |
7 440 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.78 |
| NRM ratio |
7 440 000 $ ÷
268 912 $ (Net income) |
27.667 |
| Cap. Rate |
268 912 $ (Net income) ÷
7 440 000 $ |
3.61 % |
| DCR ratio |
268 912 $ (Net income) ÷
224 497 $ |
1.20 |
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. |
 |
