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 |
| 2558016 |
49 |
8 897 000 $ |
181 571 $ |
41 672 $ |
187 525 $ |
18.12 |
28.546 |
0.04 |
1.22 |
3 797 494 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 797 494 $ |
|
| Before capitalization |
55 459 $ |
1 % |
| After capitalization 55 459 $ + 69 420 $ (average mortgage paid) = |
124 879 $ |
3 % |
| After capitalization and appreciation (PV) |
408 291 $ |
11 % |
| Ratios |
| Price per unit |
= 8 897 000 $ ÷ 49 logements |
181 571 $ |
| Price per room |
= 8 897 000 $ ÷ 213,5 pièces |
41 672 $ |
| Price per room x 4 1/2 |
|
187 525 $ |
| GRM ratio |
8 897 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.12 |
| NRM ratio |
8 897 000 $ ÷
311 676 $ (Net income) |
28.546 |
| Cap. Rate |
311 676 $ (Net income) ÷
8 897 000 $ |
3.50 % |
| DCR ratio |
311 676 $ (Net income) ÷
256 217 $ |
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. |
 |
