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 |
| 2604365 |
36 |
7 473 000 $ |
207 583 $ |
51 185 $ |
230 332 $ |
16.30 |
23.031 |
0.04 |
1.24 |
2 590 086 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 590 086 $ |
|
| Before capitalization |
62 864 $ |
2 % |
| After capitalization 62 864 $ + 60 828 $ (average mortgage paid) = |
123 692 $ |
5 % |
| After capitalization and appreciation (PV) |
361 742 $ |
14 % |
| Ratios |
| Price per unit |
= 7 473 000 $ ÷ 36 logements |
207 583 $ |
| Price per room |
= 7 473 000 $ ÷ 146,0 pièces |
51 185 $ |
| Price per room x 4 1/2 |
|
230 332 $ |
| GRM ratio |
7 473 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.30 |
| NRM ratio |
7 473 000 $ ÷
324 472 $ (Net income) |
23.031 |
| Cap. Rate |
324 472 $ (Net income) ÷
7 473 000 $ |
4.34 % |
| DCR ratio |
324 472 $ (Net income) ÷
261 608 $ |
1.24 |
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. |
 |
