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 |
| 2542541 |
41 |
7 593 000 $ |
185 195 $ |
39 444 $ |
177 499 $ |
17.33 |
26.920 |
0.04 |
1.20 |
2 866 153 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 866 153 $ |
|
| Before capitalization |
46 738 $ |
2 % |
| After capitalization 46 738 $ + 64 996 $ (average mortgage paid) = |
111 734 $ |
4 % |
| After capitalization and appreciation (PV) |
353 609 $ |
12 % |
| Ratios |
| Price per unit |
= 7 593 000 $ ÷ 41 logements |
185 195 $ |
| Price per room |
= 7 593 000 $ ÷ 192,5 pièces |
39 444 $ |
| Price per room x 4 1/2 |
|
177 499 $ |
| GRM ratio |
7 593 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.33 |
| NRM ratio |
7 593 000 $ ÷
282 054 $ (Net income) |
26.920 |
| Cap. Rate |
282 054 $ (Net income) ÷
7 593 000 $ |
3.71 % |
| DCR ratio |
282 054 $ (Net income) ÷
235 316 $ |
1.20 |
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. |
 |
