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 |
| 2558127 |
47 |
8 671 000 $ |
184 489 $ |
41 990 $ |
188 956 $ |
18.30 |
28.646 |
0.03 |
1.19 |
3 598 917 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 598 917 $ |
|
| Before capitalization |
48 296 $ |
1 % |
| After capitalization 48 296 $ + 69 301 $ (average mortgage paid) = |
117 597 $ |
3 % |
| After capitalization and appreciation (PV) |
393 811 $ |
11 % |
| Ratios |
| Price per unit |
= 8 671 000 $ ÷ 47 logements |
184 489 $ |
| Price per room |
= 8 671 000 $ ÷ 206,5 pièces |
41 990 $ |
| Price per room x 4 1/2 |
|
188 956 $ |
| GRM ratio |
8 671 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.30 |
| NRM ratio |
8 671 000 $ ÷
302 700 $ (Net income) |
28.646 |
| Cap. Rate |
302 700 $ (Net income) ÷
8 671 000 $ |
3.49 % |
| DCR ratio |
302 700 $ (Net income) ÷
254 404 $ |
1.19 |
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. |
 |
