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 |
| 2593655 |
35 |
7 585 000 $ |
216 714 $ |
51 077 $ |
229 848 $ |
18.26 |
26.321 |
0.04 |
1.18 |
2 892 473 $ |
1 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 892 473 $ |
|
| Before capitalization |
43 228 $ |
1 % |
| After capitalization 43 228 $ + 61 031 $ (average mortgage paid) = |
104 259 $ |
4 % |
| After capitalization and appreciation (PV) |
345 879 $ |
12 % |
| Ratios |
| Price per unit |
= 7 585 000 $ ÷ 35 logements |
216 714 $ |
| Price per room |
= 7 585 000 $ ÷ 148,5 pièces |
51 077 $ |
| Price per room x 4 1/2 |
|
229 848 $ |
| GRM ratio |
7 585 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.26 |
| NRM ratio |
7 585 000 $ ÷
288 176 $ (Net income) |
26.321 |
| Cap. Rate |
288 176 $ (Net income) ÷
7 585 000 $ |
3.80 % |
| DCR ratio |
288 176 $ (Net income) ÷
244 948 $ |
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. |
 |
