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 |
| 2542544 |
44 |
8 701 000 $ |
197 750 $ |
41 042 $ |
184 691 $ |
16.86 |
25.041 |
0.04 |
1.21 |
2 948 305 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 948 305 $ |
|
| Before capitalization |
61 103 $ |
2 % |
| After capitalization 61 103 $ + 79 096 $ (average mortgage paid) = |
140 199 $ |
5 % |
| After capitalization and appreciation (PV) |
417 368 $ |
14 % |
| Ratios |
| Price per unit |
= 8 701 000 $ ÷ 44 logements |
197 750 $ |
| Price per room |
= 8 701 000 $ ÷ 212,0 pièces |
41 042 $ |
| Price per room x 4 1/2 |
|
184 691 $ |
| GRM ratio |
8 701 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.86 |
| NRM ratio |
8 701 000 $ ÷
347 470 $ (Net income) |
25.041 |
| Cap. Rate |
347 470 $ (Net income) ÷
8 701 000 $ |
3.99 % |
| DCR ratio |
347 470 $ (Net income) ÷
286 368 $ |
1.21 |
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. |
 |
