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 |
| 2542526 |
36 |
7 281 000 $ |
202 250 $ |
41 369 $ |
186 162 $ |
16.88 |
25.198 |
0.04 |
1.21 |
2 477 688 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 477 688 $ |
|
| Before capitalization |
49 957 $ |
2 % |
| After capitalization 49 957 $ + 66 011 $ (average mortgage paid) = |
115 968 $ |
5 % |
| After capitalization and appreciation (PV) |
347 902 $ |
14 % |
| Ratios |
| Price per unit |
= 7 281 000 $ ÷ 36 logements |
202 250 $ |
| Price per room |
= 7 281 000 $ ÷ 176,0 pièces |
41 369 $ |
| Price per room x 4 1/2 |
|
186 162 $ |
| GRM ratio |
7 281 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.88 |
| NRM ratio |
7 281 000 $ ÷
288 949 $ (Net income) |
25.198 |
| Cap. Rate |
288 949 $ (Net income) ÷
7 281 000 $ |
3.97 % |
| DCR ratio |
288 949 $ (Net income) ÷
238 992 $ |
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. |
 |
