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 |
| 2617166 |
33 |
7 383 000 $ |
223 727 $ |
55 932 $ |
251 693 $ |
17.96 |
25.611 |
0.04 |
1.13 |
2 551 117 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 551 117 $ |
|
| Before capitalization |
32 631 $ |
1 % |
| After capitalization 32 631 $ + 61 404 $ (average mortgage paid) = |
94 035 $ |
4 % |
| After capitalization and appreciation (PV) |
329 219 $ |
13 % |
| Ratios |
| Price per unit |
= 7 383 000 $ ÷ 33 logements |
223 727 $ |
| Price per room |
= 7 383 000 $ ÷ 132,0 pièces |
55 932 $ |
| Price per room x 4 1/2 |
|
251 693 $ |
| GRM ratio |
7 383 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.96 |
| NRM ratio |
7 383 000 $ ÷
288 279 $ (Net income) |
25.611 |
| Cap. Rate |
288 279 $ (Net income) ÷
7 383 000 $ |
3.90 % |
| DCR ratio |
288 279 $ (Net income) ÷
255 648 $ |
1.13 |
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. |
 |
