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 |
| 2604360 |
34 |
7 308 000 $ |
214 941 $ |
54 537 $ |
245 418 $ |
17.61 |
25.320 |
0.04 |
1.21 |
2 819 915 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
2 819 915 $ |
|
| Before capitalization |
49 572 $ |
2 % |
| After capitalization 49 572 $ + 56 673 $ (average mortgage paid) = |
106 245 $ |
4 % |
| After capitalization and appreciation (PV) |
339 041 $ |
12 % |
| Ratios |
| Price per unit |
= 7 308 000 $ ÷ 34 logements |
214 941 $ |
| Price per room |
= 7 308 000 $ ÷ 134,0 pièces |
54 537 $ |
| Price per room x 4 1/2 |
|
245 418 $ |
| GRM ratio |
7 308 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.61 |
| NRM ratio |
7 308 000 $ ÷
288 621 $ (Net income) |
25.320 |
| Cap. Rate |
288 621 $ (Net income) ÷
7 308 000 $ |
3.95 % |
| DCR ratio |
288 621 $ (Net income) ÷
239 050 $ |
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. |
 |
