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 |
| 2558014 |
49 |
8 642 000 $ |
176 367 $ |
40 289 $ |
181 301 $ |
17.86 |
27.996 |
0.04 |
1.22 |
3 552 573 $ |
2 % |
4 % |
11 % |
| Yields of the investment |
| Cashdown |
3 552 573 $ |
|
| Before capitalization |
54 972 $ |
2 % |
| After capitalization 54 972 $ + 70 078 $ (average mortgage paid) = |
125 050 $ |
4 % |
| After capitalization and appreciation (PV) |
400 339 $ |
11 % |
| Ratios |
| Price per unit |
= 8 642 000 $ ÷ 49 logements |
176 367 $ |
| Price per room |
= 8 642 000 $ ÷ 214,5 pièces |
40 289 $ |
| Price per room x 4 1/2 |
|
181 301 $ |
| GRM ratio |
8 642 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.86 |
| NRM ratio |
8 642 000 $ ÷
308 689 $ (Net income) |
27.996 |
| Cap. Rate |
308 689 $ (Net income) ÷
8 642 000 $ |
3.57 % |
| DCR ratio |
308 689 $ (Net income) ÷
253 719 $ |
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. |
 |
