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 |
| 2558144 |
51 |
9 147 000 $ |
179 353 $ |
41 110 $ |
184 996 $ |
17.71 |
27.215 |
0.04 |
1.19 |
3 567 148 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 567 148 $ |
|
| Before capitalization |
54 577 $ |
2 % |
| After capitalization 54 577 $ + 75 444 $ (average mortgage paid) = |
130 022 $ |
4 % |
| After capitalization and appreciation (PV) |
421 398 $ |
12 % |
| Ratios |
| Price per unit |
= 9 147 000 $ ÷ 51 logements |
179 353 $ |
| Price per room |
= 9 147 000 $ ÷ 222,5 pièces |
41 110 $ |
| Price per room x 4 1/2 |
|
184 996 $ |
| GRM ratio |
9 147 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.71 |
| NRM ratio |
9 147 000 $ ÷
336 106 $ (Net income) |
27.215 |
| Cap. Rate |
336 106 $ (Net income) ÷
9 147 000 $ |
3.67 % |
| DCR ratio |
336 106 $ (Net income) ÷
281 529 $ |
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. |
 |
