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 |
| 2571238 |
59 |
9 541 000 $ |
161 712 $ |
39 672 $ |
178 522 $ |
16.16 |
25.042 |
0.04 |
1.19 |
3 381 919 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 381 919 $ |
|
| Before capitalization |
61 656 $ |
2 % |
| After capitalization 61 656 $ + 79 566 $ (average mortgage paid) = |
141 223 $ |
4 % |
| After capitalization and appreciation (PV) |
445 149 $ |
13 % |
| Ratios |
| Price per unit |
= 9 541 000 $ ÷ 59 logements |
161 712 $ |
| Price per room |
= 9 541 000 $ ÷ 240,5 pièces |
39 672 $ |
| Price per room x 4 1/2 |
|
178 522 $ |
| GRM ratio |
9 541 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.16 |
| NRM ratio |
9 541 000 $ ÷
380 995 $ (Net income) |
25.042 |
| Cap. Rate |
380 995 $ (Net income) ÷
9 541 000 $ |
3.99 % |
| DCR ratio |
380 995 $ (Net income) ÷
319 337 $ |
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. |
 |
