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 |
| 2554668 |
47 |
8 247 000 $ |
175 468 $ |
40 328 $ |
181 474 $ |
17.64 |
27.707 |
0.04 |
1.19 |
3 294 979 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 294 979 $ |
|
| Before capitalization |
47 244 $ |
1 % |
| After capitalization 47 244 $ + 66 847 $ (average mortgage paid) = |
114 091 $ |
3 % |
| After capitalization and appreciation (PV) |
376 797 $ |
11 % |
| Ratios |
| Price per unit |
= 8 247 000 $ ÷ 47 logements |
175 468 $ |
| Price per room |
= 8 247 000 $ ÷ 204,5 pièces |
40 328 $ |
| Price per room x 4 1/2 |
|
181 474 $ |
| GRM ratio |
8 247 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.64 |
| NRM ratio |
8 247 000 $ ÷
297 646 $ (Net income) |
27.707 |
| Cap. Rate |
297 646 $ (Net income) ÷
8 247 000 $ |
3.61 % |
| DCR ratio |
297 646 $ (Net income) ÷
250 402 $ |
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. |
 |
