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 |
| 2526095 |
46 |
8 893 000 $ |
193 326 $ |
40 982 $ |
184 417 $ |
18.74 |
29.346 |
0.03 |
1.20 |
4 198 786 $ |
1 % |
3 % |
9 % |
| Yields of the investment |
| Cashdown |
4 198 786 $ |
|
| Before capitalization |
50 696 $ |
1 % |
| After capitalization 50 696 $ + 58 203 $ (average mortgage paid) = |
108 899 $ |
3 % |
| After capitalization and appreciation (PV) |
392 184 $ |
9 % |
| Ratios |
| Price per unit |
= 8 893 000 $ ÷ 46 logements |
193 326 $ |
| Price per room |
= 8 893 000 $ ÷ 217,0 pièces |
40 982 $ |
| Price per room x 4 1/2 |
|
184 417 $ |
| GRM ratio |
8 893 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.74 |
| NRM ratio |
8 893 000 $ ÷
303 038 $ (Net income) |
29.346 |
| Cap. Rate |
303 038 $ (Net income) ÷
8 893 000 $ |
3.41 % |
| DCR ratio |
303 038 $ (Net income) ÷
252 342 $ |
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. |
 |
