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 |
| 2558148 |
57 |
10 317 000 $ |
181 000 $ |
41 351 $ |
186 078 $ |
17.92 |
27.869 |
0.04 |
1.22 |
4 268 112 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
4 268 112 $ |
|
| Before capitalization |
66 605 $ |
2 % |
| After capitalization 66 605 $ + 82 505 $ (average mortgage paid) = |
149 110 $ |
3 % |
| After capitalization and appreciation (PV) |
477 755 $ |
11 % |
| Ratios |
| Price per unit |
= 10 317 000 $ ÷ 57 logements |
181 000 $ |
| Price per room |
= 10 317 000 $ ÷ 249,5 pièces |
41 351 $ |
| Price per room x 4 1/2 |
|
186 078 $ |
| GRM ratio |
10 317 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.92 |
| NRM ratio |
10 317 000 $ ÷
370 197 $ (Net income) |
27.869 |
| Cap. Rate |
370 197 $ (Net income) ÷
10 317 000 $ |
3.59 % |
| DCR ratio |
370 197 $ (Net income) ÷
303 592 $ |
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. |
 |
