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 |
| 2621788 |
36 |
7 031 000 $ |
195 306 $ |
57 163 $ |
257 232 $ |
16.38 |
23.568 |
0.04 |
1.09 |
2 030 949 $ |
1 % |
4 % |
15 % |
| Yields of the investment |
| Cashdown |
2 030 949 $ |
|
| Before capitalization |
24 018 $ |
1 % |
| After capitalization 24 018 $ + 59 730 $ (average mortgage paid) = |
83 748 $ |
4 % |
| After capitalization and appreciation (PV) |
307 719 $ |
15 % |
| Ratios |
| Price per unit |
= 7 031 000 $ ÷ 36 logements |
195 306 $ |
| Price per room |
= 7 031 000 $ ÷ 123,0 pièces |
57 163 $ |
| Price per room x 4 1/2 |
|
257 232 $ |
| GRM ratio |
7 031 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.38 |
| NRM ratio |
7 031 000 $ ÷
298 332 $ (Net income) |
23.568 |
| Cap. Rate |
298 332 $ (Net income) ÷
7 031 000 $ |
4.24 % |
| DCR ratio |
298 332 $ (Net income) ÷
274 313 $ |
1.09 |
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. |
 |
