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 |
| 2526089 |
45 |
8 339 000 $ |
185 311 $ |
42 655 $ |
191 946 $ |
18.50 |
29.023 |
0.03 |
1.22 |
3 948 220 $ |
1 % |
3 % |
9 % |
| Yields of the investment |
| Cashdown |
3 948 220 $ |
|
| Before capitalization |
51 301 $ |
1 % |
| After capitalization 51 301 $ + 54 439 $ (average mortgage paid) = |
105 740 $ |
3 % |
| After capitalization and appreciation (PV) |
371 377 $ |
9 % |
| Ratios |
| Price per unit |
= 8 339 000 $ ÷ 45 logements |
185 311 $ |
| Price per room |
= 8 339 000 $ ÷ 195,5 pièces |
42 655 $ |
| Price per room x 4 1/2 |
|
191 946 $ |
| GRM ratio |
8 339 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.50 |
| NRM ratio |
8 339 000 $ ÷
287 324 $ (Net income) |
29.023 |
| Cap. Rate |
287 324 $ (Net income) ÷
8 339 000 $ |
3.45 % |
| DCR ratio |
287 324 $ (Net income) ÷
236 024 $ |
1.22 |
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. |
 |
