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 |
| 2554789 |
48 |
9 431 000 $ |
196 479 $ |
42 103 $ |
189 462 $ |
16.78 |
24.961 |
0.04 |
1.23 |
3 344 296 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
3 344 296 $ |
|
| Before capitalization |
71 320 $ |
2 % |
| After capitalization 71 320 $ + 82 344 $ (average mortgage paid) = |
153 664 $ |
5 % |
| After capitalization and appreciation (PV) |
454 085 $ |
14 % |
| Ratios |
| Price per unit |
= 9 431 000 $ ÷ 48 logements |
196 479 $ |
| Price per room |
= 9 431 000 $ ÷ 224,0 pièces |
42 103 $ |
| Price per room x 4 1/2 |
|
189 462 $ |
| GRM ratio |
9 431 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.78 |
| NRM ratio |
9 431 000 $ ÷
377 829 $ (Net income) |
24.961 |
| Cap. Rate |
377 829 $ (Net income) ÷
9 431 000 $ |
4.01 % |
| DCR ratio |
377 829 $ (Net income) ÷
306 511 $ |
1.23 |
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. |
 |
