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 |
| 2602559 |
36 |
7 560 000 $ |
210 000 $ |
51 081 $ |
229 865 $ |
17.30 |
24.889 |
0.04 |
1.26 |
3 023 401 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 023 401 $ |
|
| Before capitalization |
61 939 $ |
2 % |
| After capitalization 61 939 $ + 57 299 $ (average mortgage paid) = |
119 238 $ |
4 % |
| After capitalization and appreciation (PV) |
360 060 $ |
12 % |
| Ratios |
| Price per unit |
= 7 560 000 $ ÷ 36 logements |
210 000 $ |
| Price per room |
= 7 560 000 $ ÷ 148,0 pièces |
51 081 $ |
| Price per room x 4 1/2 |
|
229 865 $ |
| GRM ratio |
7 560 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.30 |
| NRM ratio |
7 560 000 $ ÷
303 754 $ (Net income) |
24.889 |
| Cap. Rate |
303 754 $ (Net income) ÷
7 560 000 $ |
4.02 % |
| DCR ratio |
303 754 $ (Net income) ÷
241 816 $ |
1.26 |
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. |
 |
