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 |
| 2542524 |
36 |
7 651 000 $ |
212 528 $ |
43 226 $ |
194 517 $ |
17.18 |
25.152 |
0.04 |
1.21 |
2 604 160 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 604 160 $ |
|
| Before capitalization |
52 874 $ |
2 % |
| After capitalization 52 874 $ + 69 414 $ (average mortgage paid) = |
122 288 $ |
5 % |
| After capitalization and appreciation (PV) |
366 010 $ |
14 % |
| Ratios |
| Price per unit |
= 7 651 000 $ ÷ 36 logements |
212 528 $ |
| Price per room |
= 7 651 000 $ ÷ 177,0 pièces |
43 226 $ |
| Price per room x 4 1/2 |
|
194 517 $ |
| GRM ratio |
7 651 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.18 |
| NRM ratio |
7 651 000 $ ÷
304 188 $ (Net income) |
25.152 |
| Cap. Rate |
304 188 $ (Net income) ÷
7 651 000 $ |
3.98 % |
| DCR ratio |
304 188 $ (Net income) ÷
251 314 $ |
1.21 |
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. |
 |
