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 |
| 2612405 |
37 |
7 778 000 $ |
210 216 $ |
54 968 $ |
247 357 $ |
18.74 |
27.604 |
0.04 |
1.15 |
3 174 374 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 174 374 $ |
|
| Before capitalization |
36 291 $ |
1 % |
| After capitalization 36 291 $ + 58 129 $ (average mortgage paid) = |
94 420 $ |
3 % |
| After capitalization and appreciation (PV) |
342 188 $ |
11 % |
| Ratios |
| Price per unit |
= 7 778 000 $ ÷ 37 logements |
210 216 $ |
| Price per room |
= 7 778 000 $ ÷ 141,5 pièces |
54 968 $ |
| Price per room x 4 1/2 |
|
247 357 $ |
| GRM ratio |
7 778 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.74 |
| NRM ratio |
7 778 000 $ ÷
281 773 $ (Net income) |
27.604 |
| Cap. Rate |
281 773 $ (Net income) ÷
7 778 000 $ |
3.62 % |
| DCR ratio |
281 773 $ (Net income) ÷
245 481 $ |
1.15 |
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. |
 |
