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 |
| 2558135 |
49 |
9 267 000 $ |
189 122 $ |
43 203 $ |
194 413 $ |
18.34 |
28.347 |
0.04 |
1.22 |
3 923 967 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 923 967 $ |
|
| Before capitalization |
58 376 $ |
1 % |
| After capitalization 58 376 $ + 72 823 $ (average mortgage paid) = |
131 199 $ |
3 % |
| After capitalization and appreciation (PV) |
426 398 $ |
11 % |
| Ratios |
| Price per unit |
= 9 267 000 $ ÷ 49 logements |
189 122 $ |
| Price per room |
= 9 267 000 $ ÷ 214,5 pièces |
43 203 $ |
| Price per room x 4 1/2 |
|
194 413 $ |
| GRM ratio |
9 267 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.34 |
| NRM ratio |
9 267 000 $ ÷
326 915 $ (Net income) |
28.347 |
| Cap. Rate |
326 915 $ (Net income) ÷
9 267 000 $ |
3.53 % |
| DCR ratio |
326 915 $ (Net income) ÷
268 540 $ |
1.22 |
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. |
 |
