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 |
| 2558021 |
50 |
9 202 000 $ |
184 040 $ |
41 265 $ |
185 691 $ |
18.00 |
28.461 |
0.04 |
1.21 |
3 905 243 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 905 243 $ |
|
| Before capitalization |
55 908 $ |
1 % |
| After capitalization 55 908 $ + 71 544 $ (average mortgage paid) = |
127 452 $ |
3 % |
| After capitalization and appreciation (PV) |
420 579 $ |
11 % |
| Ratios |
| Price per unit |
= 9 202 000 $ ÷ 50 logements |
184 040 $ |
| Price per room |
= 9 202 000 $ ÷ 223,0 pièces |
41 265 $ |
| Price per room x 4 1/2 |
|
185 691 $ |
| GRM ratio |
9 202 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.00 |
| NRM ratio |
9 202 000 $ ÷
323 315 $ (Net income) |
28.461 |
| Cap. Rate |
323 315 $ (Net income) ÷
9 202 000 $ |
3.51 % |
| DCR ratio |
323 315 $ (Net income) ÷
267 408 $ |
1.21 |
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. |
 |
