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 |
| 2526150 |
46 |
8 494 000 $ |
184 652 $ |
39 143 $ |
176 143 $ |
17.70 |
27.246 |
0.04 |
1.20 |
3 659 186 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 659 186 $ |
|
| Before capitalization |
52 356 $ |
1 % |
| After capitalization 52 356 $ + 59 829 $ (average mortgage paid) = |
112 185 $ |
3 % |
| After capitalization and appreciation (PV) |
382 758 $ |
10 % |
| Ratios |
| Price per unit |
= 8 494 000 $ ÷ 46 logements |
184 652 $ |
| Price per room |
= 8 494 000 $ ÷ 217,0 pièces |
39 143 $ |
| Price per room x 4 1/2 |
|
176 143 $ |
| GRM ratio |
8 494 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.70 |
| NRM ratio |
8 494 000 $ ÷
311 747 $ (Net income) |
27.246 |
| Cap. Rate |
311 747 $ (Net income) ÷
8 494 000 $ |
3.67 % |
| DCR ratio |
311 747 $ (Net income) ÷
259 392 $ |
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. |
 |
