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 |
| 2542548 |
47 |
9 277 000 $ |
197 383 $ |
43 249 $ |
194 622 $ |
17.28 |
25.654 |
0.04 |
1.24 |
3 439 405 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 439 405 $ |
|
| Before capitalization |
70 753 $ |
2 % |
| After capitalization 70 753 $ + 80 340 $ (average mortgage paid) = |
151 092 $ |
4 % |
| After capitalization and appreciation (PV) |
446 610 $ |
13 % |
| Ratios |
| Price per unit |
= 9 277 000 $ ÷ 47 logements |
197 383 $ |
| Price per room |
= 9 277 000 $ ÷ 214,5 pièces |
43 249 $ |
| Price per room x 4 1/2 |
|
194 622 $ |
| GRM ratio |
9 277 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.28 |
| NRM ratio |
9 277 000 $ ÷
361 622 $ (Net income) |
25.654 |
| Cap. Rate |
361 622 $ (Net income) ÷
9 277 000 $ |
3.90 % |
| DCR ratio |
361 622 $ (Net income) ÷
290 871 $ |
1.24 |
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. |
 |
