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 |
| 2569905 |
56 |
9 121 000 $ |
162 875 $ |
39 315 $ |
176 916 $ |
15.89 |
24.361 |
0.04 |
1.23 |
3 190 300 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
3 190 300 $ |
|
| Before capitalization |
70 910 $ |
2 % |
| After capitalization 70 910 $ + 78 025 $ (average mortgage paid) = |
148 935 $ |
5 % |
| After capitalization and appreciation (PV) |
439 483 $ |
14 % |
| Ratios |
| Price per unit |
= 9 121 000 $ ÷ 56 logements |
162 875 $ |
| Price per room |
= 9 121 000 $ ÷ 232,0 pièces |
39 315 $ |
| Price per room x 4 1/2 |
|
176 916 $ |
| GRM ratio |
9 121 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.89 |
| NRM ratio |
9 121 000 $ ÷
374 410 $ (Net income) |
24.361 |
| Cap. Rate |
374 410 $ (Net income) ÷
9 121 000 $ |
4.10 % |
| DCR ratio |
374 410 $ (Net income) ÷
303 500 $ |
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. |
 |
