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 |
| 2558010 |
47 |
8 301 000 $ |
176 617 $ |
40 394 $ |
181 774 $ |
18.06 |
28.877 |
0.03 |
1.19 |
3 472 444 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 472 444 $ |
|
| Before capitalization |
45 379 $ |
1 % |
| After capitalization 45 379 $ + 65 898 $ (average mortgage paid) = |
111 277 $ |
3 % |
| After capitalization and appreciation (PV) |
375 705 $ |
11 % |
| Ratios |
| Price per unit |
= 8 301 000 $ ÷ 47 logements |
176 617 $ |
| Price per room |
= 8 301 000 $ ÷ 205,5 pièces |
40 394 $ |
| Price per room x 4 1/2 |
|
181 774 $ |
| GRM ratio |
8 301 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.06 |
| NRM ratio |
8 301 000 $ ÷
287 461 $ (Net income) |
28.877 |
| Cap. Rate |
287 461 $ (Net income) ÷
8 301 000 $ |
3.46 % |
| DCR ratio |
287 461 $ (Net income) ÷
242 083 $ |
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. |
 |
