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 |
| 2594506 |
32 |
7 813 000 $ |
244 156 $ |
61 763 $ |
277 933 $ |
16.87 |
24.109 |
0.04 |
1.33 |
3 211 330 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 211 330 $ |
|
| Before capitalization |
79 645 $ |
2 % |
| After capitalization 79 645 $ + 55 048 $ (average mortgage paid) = |
134 694 $ |
4 % |
| After capitalization and appreciation (PV) |
383 574 $ |
12 % |
| Ratios |
| Price per unit |
= 7 813 000 $ ÷ 32 logements |
244 156 $ |
| Price per room |
= 7 813 000 $ ÷ 126,5 pièces |
61 763 $ |
| Price per room x 4 1/2 |
|
277 933 $ |
| GRM ratio |
7 813 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.87 |
| NRM ratio |
7 813 000 $ ÷
324 066 $ (Net income) |
24.109 |
| Cap. Rate |
324 066 $ (Net income) ÷
7 813 000 $ |
4.15 % |
| DCR ratio |
324 066 $ (Net income) ÷
244 419 $ |
1.33 |
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. |
 |
