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 |
| 2571224 |
51 |
7 866 000 $ |
154 235 $ |
38 277 $ |
172 248 $ |
15.78 |
24.621 |
0.04 |
1.19 |
2 666 381 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 666 381 $ |
|
| Before capitalization |
50 024 $ |
2 % |
| After capitalization 50 024 $ + 67 139 $ (average mortgage paid) = |
117 163 $ |
4 % |
| After capitalization and appreciation (PV) |
367 734 $ |
14 % |
| Ratios |
| Price per unit |
= 7 866 000 $ ÷ 51 logements |
154 235 $ |
| Price per room |
= 7 866 000 $ ÷ 205,5 pièces |
38 277 $ |
| Price per room x 4 1/2 |
|
172 248 $ |
| GRM ratio |
7 866 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.78 |
| NRM ratio |
7 866 000 $ ÷
319 487 $ (Net income) |
24.621 |
| Cap. Rate |
319 487 $ (Net income) ÷
7 866 000 $ |
4.06 % |
| DCR ratio |
319 487 $ (Net income) ÷
269 463 $ |
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. |
 |
