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 |
| 2617180 |
35 |
7 038 000 $ |
201 086 $ |
51 372 $ |
231 175 $ |
16.71 |
24.201 |
0.04 |
1.18 |
2 403 125 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 403 125 $ |
|
| Before capitalization |
44 475 $ |
2 % |
| After capitalization 44 475 $ + 58 342 $ (average mortgage paid) = |
102 817 $ |
4 % |
| After capitalization and appreciation (PV) |
327 012 $ |
14 % |
| Ratios |
| Price per unit |
= 7 038 000 $ ÷ 35 logements |
201 086 $ |
| Price per room |
= 7 038 000 $ ÷ 137,0 pièces |
51 372 $ |
| Price per room x 4 1/2 |
|
231 175 $ |
| GRM ratio |
7 038 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.71 |
| NRM ratio |
7 038 000 $ ÷
290 809 $ (Net income) |
24.201 |
| Cap. Rate |
290 809 $ (Net income) ÷
7 038 000 $ |
4.13 % |
| DCR ratio |
290 809 $ (Net income) ÷
246 334 $ |
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. |
 |
