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 |
| 2526091 |
45 |
8 738 000 $ |
194 178 $ |
44 696 $ |
201 130 $ |
19.62 |
31.362 |
0.03 |
1.22 |
4 487 820 $ |
1 % |
2 % |
8 % |
| Yields of the investment |
| Cashdown |
4 487 820 $ |
|
| Before capitalization |
49 640 $ |
1 % |
| After capitalization 49 640 $ + 52 813 $ (average mortgage paid) = |
102 453 $ |
2 % |
| After capitalization and appreciation (PV) |
380 801 $ |
8 % |
| Ratios |
| Price per unit |
= 8 738 000 $ ÷ 45 logements |
194 178 $ |
| Price per room |
= 8 738 000 $ ÷ 195,5 pièces |
44 696 $ |
| Price per room x 4 1/2 |
|
201 130 $ |
| GRM ratio |
8 738 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.62 |
| NRM ratio |
8 738 000 $ ÷
278 614 $ (Net income) |
31.362 |
| Cap. Rate |
278 614 $ (Net income) ÷
8 738 000 $ |
3.19 % |
| DCR ratio |
278 614 $ (Net income) ÷
228 975 $ |
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. |
 |
