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 |
| 2558142 |
52 |
9 543 000 $ |
183 519 $ |
41 134 $ |
185 101 $ |
17.82 |
27.698 |
0.04 |
1.23 |
3 985 372 $ |
2 % |
4 % |
11 % |
| Yields of the investment |
| Cashdown |
3 985 372 $ |
|
| Before capitalization |
65 500 $ |
2 % |
| After capitalization 65 500 $ + 75 724 $ (average mortgage paid) = |
141 225 $ |
4 % |
| After capitalization and appreciation (PV) |
445 214 $ |
11 % |
| Ratios |
| Price per unit |
= 9 543 000 $ ÷ 52 logements |
183 519 $ |
| Price per room |
= 9 543 000 $ ÷ 232,0 pièces |
41 134 $ |
| Price per room x 4 1/2 |
|
185 101 $ |
| GRM ratio |
9 543 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.82 |
| NRM ratio |
9 543 000 $ ÷
344 543 $ (Net income) |
27.698 |
| Cap. Rate |
344 543 $ (Net income) ÷
9 543 000 $ |
3.61 % |
| DCR ratio |
344 543 $ (Net income) ÷
279 043 $ |
1.23 |
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. |
 |
