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 |
| 2542427 |
46 |
8 468 000 $ |
184 087 $ |
40 324 $ |
181 457 $ |
17.89 |
27.934 |
0.04 |
1.19 |
3 341 769 $ |
1 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 341 769 $ |
|
| Before capitalization |
47 640 $ |
1 % |
| After capitalization 47 640 $ + 70 571 $ (average mortgage paid) = |
118 211 $ |
4 % |
| After capitalization and appreciation (PV) |
387 956 $ |
12 % |
| Ratios |
| Price per unit |
= 8 468 000 $ ÷ 46 logements |
184 087 $ |
| Price per room |
= 8 468 000 $ ÷ 210,0 pièces |
40 324 $ |
| Price per room x 4 1/2 |
|
181 457 $ |
| GRM ratio |
8 468 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.89 |
| NRM ratio |
8 468 000 $ ÷
303 141 $ (Net income) |
27.934 |
| Cap. Rate |
303 141 $ (Net income) ÷
8 468 000 $ |
3.58 % |
| DCR ratio |
303 141 $ (Net income) ÷
255 500 $ |
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. |
 |
