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 |
| 2558138 |
46 |
8 373 000 $ |
182 022 $ |
40 844 $ |
183 798 $ |
17.58 |
26.970 |
0.04 |
1.21 |
3 284 409 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 284 409 $ |
|
| Before capitalization |
53 473 $ |
2 % |
| After capitalization 53 473 $ + 68 663 $ (average mortgage paid) = |
122 137 $ |
4 % |
| After capitalization and appreciation (PV) |
388 858 $ |
12 % |
| Ratios |
| Price per unit |
= 8 373 000 $ ÷ 46 logements |
182 022 $ |
| Price per room |
= 8 373 000 $ ÷ 205,0 pièces |
40 844 $ |
| Price per room x 4 1/2 |
|
183 798 $ |
| GRM ratio |
8 373 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.58 |
| NRM ratio |
8 373 000 $ ÷
310 452 $ (Net income) |
26.970 |
| Cap. Rate |
310 452 $ (Net income) ÷
8 373 000 $ |
3.71 % |
| DCR ratio |
310 452 $ (Net income) ÷
256 977 $ |
1.21 |
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. |
 |
