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 |
| 2554665 |
45 |
9 155 000 $ |
203 444 $ |
44 334 $ |
199 504 $ |
17.22 |
25.416 |
0.04 |
1.22 |
3 282 891 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 282 891 $ |
|
| Before capitalization |
64 195 $ |
2 % |
| After capitalization 64 195 $ + 79 443 $ (average mortgage paid) = |
143 638 $ |
4 % |
| After capitalization and appreciation (PV) |
435 269 $ |
13 % |
| Ratios |
| Price per unit |
= 9 155 000 $ ÷ 45 logements |
203 444 $ |
| Price per room |
= 9 155 000 $ ÷ 206,5 pièces |
44 334 $ |
| Price per room x 4 1/2 |
|
199 504 $ |
| GRM ratio |
9 155 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.22 |
| NRM ratio |
9 155 000 $ ÷
360 201 $ (Net income) |
25.416 |
| Cap. Rate |
360 201 $ (Net income) ÷
9 155 000 $ |
3.93 % |
| DCR ratio |
360 201 $ (Net income) ÷
296 006 $ |
1.22 |
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. |
 |
