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 |
| 2569906 |
56 |
9 376 000 $ |
167 429 $ |
40 589 $ |
182 649 $ |
16.14 |
24.844 |
0.04 |
1.23 |
3 396 433 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 396 433 $ |
|
| Before capitalization |
71 478 $ |
2 % |
| After capitalization 71 478 $ + 78 628 $ (average mortgage paid) = |
150 105 $ |
4 % |
| After capitalization and appreciation (PV) |
448 777 $ |
13 % |
| Ratios |
| Price per unit |
= 9 376 000 $ ÷ 56 logements |
167 429 $ |
| Price per room |
= 9 376 000 $ ÷ 231,0 pièces |
40 589 $ |
| Price per room x 4 1/2 |
|
182 649 $ |
| GRM ratio |
9 376 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.14 |
| NRM ratio |
9 376 000 $ ÷
377 396 $ (Net income) |
24.844 |
| Cap. Rate |
377 396 $ (Net income) ÷
9 376 000 $ |
4.03 % |
| DCR ratio |
377 396 $ (Net income) ÷
305 918 $ |
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. |
 |
