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 |
| 2526788 |
51 |
9 293 000 $ |
182 216 $ |
39 294 $ |
176 822 $ |
18.12 |
28.337 |
0.04 |
1.19 |
4 163 479 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
4 163 479 $ |
|
| Before capitalization |
52 353 $ |
1 % |
| After capitalization 52 353 $ + 63 565 $ (average mortgage paid) = |
115 918 $ |
3 % |
| After capitalization and appreciation (PV) |
411 945 $ |
10 % |
| Ratios |
| Price per unit |
= 9 293 000 $ ÷ 51 logements |
182 216 $ |
| Price per room |
= 9 293 000 $ ÷ 236,5 pièces |
39 294 $ |
| Price per room x 4 1/2 |
|
176 822 $ |
| GRM ratio |
9 293 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.12 |
| NRM ratio |
9 293 000 $ ÷
327 942 $ (Net income) |
28.337 |
| Cap. Rate |
327 942 $ (Net income) ÷
9 293 000 $ |
3.53 % |
| DCR ratio |
327 942 $ (Net income) ÷
275 588 $ |
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. |
 |
