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 |
| 2526094 |
46 |
8 348 000 $ |
181 478 $ |
38 119 $ |
171 534 $ |
17.47 |
27.176 |
0.04 |
1.20 |
3 581 441 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 581 441 $ |
|
| Before capitalization |
51 486 $ |
1 % |
| After capitalization 51 486 $ + 58 977 $ (average mortgage paid) = |
110 464 $ |
3 % |
| After capitalization and appreciation (PV) |
376 388 $ |
11 % |
| Ratios |
| Price per unit |
= 8 348 000 $ ÷ 46 logements |
181 478 $ |
| Price per room |
= 8 348 000 $ ÷ 219,0 pièces |
38 119 $ |
| Price per room x 4 1/2 |
|
171 534 $ |
| GRM ratio |
8 348 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.47 |
| NRM ratio |
8 348 000 $ ÷
307 186 $ (Net income) |
27.176 |
| Cap. Rate |
307 186 $ (Net income) ÷
8 348 000 $ |
3.68 % |
| DCR ratio |
307 186 $ (Net income) ÷
255 699 $ |
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. |
 |
