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 |
| 2526100 |
51 |
9 838 000 $ |
192 902 $ |
41 953 $ |
188 789 $ |
19.29 |
30.320 |
0.03 |
1.19 |
4 768 406 $ |
1 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
4 768 406 $ |
|
| Before capitalization |
51 593 $ |
1 % |
| After capitalization 51 593 $ + 62 941 $ (average mortgage paid) = |
114 533 $ |
2 % |
| After capitalization and appreciation (PV) |
427 921 $ |
9 % |
| Ratios |
| Price per unit |
= 9 838 000 $ ÷ 51 logements |
192 902 $ |
| Price per room |
= 9 838 000 $ ÷ 234,5 pièces |
41 953 $ |
| Price per room x 4 1/2 |
|
188 789 $ |
| GRM ratio |
9 838 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.29 |
| NRM ratio |
9 838 000 $ ÷
324 475 $ (Net income) |
30.320 |
| Cap. Rate |
324 475 $ (Net income) ÷
9 838 000 $ |
3.30 % |
| DCR ratio |
324 475 $ (Net income) ÷
272 882 $ |
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. |
 |
