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 |
| 2558131 |
47 |
8 926 000 $ |
189 915 $ |
43 436 $ |
195 460 $ |
18.56 |
29.200 |
0.03 |
1.19 |
3 843 838 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 843 838 $ |
|
| Before capitalization |
48 783 $ |
1 % |
| After capitalization 48 783 $ + 68 643 $ (average mortgage paid) = |
117 426 $ |
3 % |
| After capitalization and appreciation (PV) |
401 762 $ |
10 % |
| Ratios |
| Price per unit |
= 8 926 000 $ ÷ 47 logements |
189 915 $ |
| Price per room |
= 8 926 000 $ ÷ 205,5 pièces |
43 436 $ |
| Price per room x 4 1/2 |
|
195 460 $ |
| GRM ratio |
8 926 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.56 |
| NRM ratio |
8 926 000 $ ÷
305 687 $ (Net income) |
29.200 |
| Cap. Rate |
305 687 $ (Net income) ÷
8 926 000 $ |
3.42 % |
| DCR ratio |
305 687 $ (Net income) ÷
256 903 $ |
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. |
 |
