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 |
| 2617171 |
35 |
7 635 000 $ |
218 143 $ |
52 295 $ |
235 325 $ |
17.73 |
25.369 |
0.04 |
1.18 |
2 799 129 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 799 129 $ |
|
| Before capitalization |
44 891 $ |
2 % |
| After capitalization 44 891 $ + 61 500 $ (average mortgage paid) = |
106 390 $ |
4 % |
| After capitalization and appreciation (PV) |
349 603 $ |
12 % |
| Ratios |
| Price per unit |
= 7 635 000 $ ÷ 35 logements |
218 143 $ |
| Price per room |
= 7 635 000 $ ÷ 146,0 pièces |
52 295 $ |
| Price per room x 4 1/2 |
|
235 325 $ |
| GRM ratio |
7 635 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.73 |
| NRM ratio |
7 635 000 $ ÷
300 961 $ (Net income) |
25.369 |
| Cap. Rate |
300 961 $ (Net income) ÷
7 635 000 $ |
3.94 % |
| DCR ratio |
300 961 $ (Net income) ÷
256 069 $ |
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. |
 |
