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 |
| 2558027 |
55 |
9 976 000 $ |
181 382 $ |
41 480 $ |
186 661 $ |
18.09 |
28.587 |
0.03 |
1.20 |
4 187 982 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
4 187 982 $ |
|
| Before capitalization |
57 012 $ |
1 % |
| After capitalization 57 012 $ + 78 325 $ (average mortgage paid) = |
135 337 $ |
3 % |
| After capitalization and appreciation (PV) |
453 119 $ |
11 % |
| Ratios |
| Price per unit |
= 9 976 000 $ ÷ 55 logements |
181 382 $ |
| Price per room |
= 9 976 000 $ ÷ 240,5 pièces |
41 480 $ |
| Price per room x 4 1/2 |
|
186 661 $ |
| GRM ratio |
9 976 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.09 |
| NRM ratio |
9 976 000 $ ÷
348 969 $ (Net income) |
28.587 |
| Cap. Rate |
348 969 $ (Net income) ÷
9 976 000 $ |
3.50 % |
| DCR ratio |
348 969 $ (Net income) ÷
291 956 $ |
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. |
 |
