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 |
| 2526098 |
51 |
9 439 000 $ |
185 078 $ |
40 252 $ |
181 132 $ |
18.32 |
28.330 |
0.04 |
1.19 |
4 228 806 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
4 228 806 $ |
|
| Before capitalization |
53 253 $ |
1 % |
| After capitalization 53 253 $ + 64 567 $ (average mortgage paid) = |
117 820 $ |
3 % |
| After capitalization and appreciation (PV) |
418 497 $ |
10 % |
| Ratios |
| Price per unit |
= 9 439 000 $ ÷ 51 logements |
185 078 $ |
| Price per room |
= 9 439 000 $ ÷ 234,5 pièces |
40 252 $ |
| Price per room x 4 1/2 |
|
181 132 $ |
| GRM ratio |
9 439 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.32 |
| NRM ratio |
9 439 000 $ ÷
333 185 $ (Net income) |
28.330 |
| Cap. Rate |
333 185 $ (Net income) ÷
9 439 000 $ |
3.53 % |
| DCR ratio |
333 185 $ (Net income) ÷
279 931 $ |
1.19 |
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. |
 |
