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 |
| 2558139 |
50 |
8 947 000 $ |
178 940 $ |
39 942 $ |
179 739 $ |
17.75 |
27.931 |
0.04 |
1.21 |
3 660 322 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 660 322 $ |
|
| Before capitalization |
55 421 $ |
2 % |
| After capitalization 55 421 $ + 72 203 $ (average mortgage paid) = |
127 623 $ |
3 % |
| After capitalization and appreciation (PV) |
412 628 $ |
11 % |
| Ratios |
| Price per unit |
= 8 947 000 $ ÷ 50 logements |
178 940 $ |
| Price per room |
= 8 947 000 $ ÷ 224,0 pièces |
39 942 $ |
| Price per room x 4 1/2 |
|
179 739 $ |
| GRM ratio |
8 947 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.75 |
| NRM ratio |
8 947 000 $ ÷
320 329 $ (Net income) |
27.931 |
| Cap. Rate |
320 329 $ (Net income) ÷
8 947 000 $ |
3.58 % |
| DCR ratio |
320 329 $ (Net income) ÷
264 908 $ |
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. |
 |
