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 |
| 2558026 |
55 |
10 346 000 $ |
188 109 $ |
42 841 $ |
192 783 $ |
18.29 |
28.407 |
0.04 |
1.20 |
4 314 455 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
4 314 455 $ |
|
| Before capitalization |
59 929 $ |
1 % |
| After capitalization 59 929 $ + 81 728 $ (average mortgage paid) = |
141 657 $ |
3 % |
| After capitalization and appreciation (PV) |
471 225 $ |
11 % |
| Ratios |
| Price per unit |
= 10 346 000 $ ÷ 55 logements |
188 109 $ |
| Price per room |
= 10 346 000 $ ÷ 241,5 pièces |
42 841 $ |
| Price per room x 4 1/2 |
|
192 783 $ |
| GRM ratio |
10 346 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.29 |
| NRM ratio |
10 346 000 $ ÷
364 208 $ (Net income) |
28.407 |
| Cap. Rate |
364 208 $ (Net income) ÷
10 346 000 $ |
3.52 % |
| DCR ratio |
364 208 $ (Net income) ÷
304 280 $ |
1.20 |
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. |
 |
