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 |
| 2577418 |
56 |
9 403 000 $ |
167 911 $ |
43 133 $ |
194 099 $ |
16.69 |
26.559 |
0.04 |
1.20 |
3 733 899 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 733 899 $ |
|
| Before capitalization |
59 184 $ |
2 % |
| After capitalization 59 184 $ + 73 467 $ (average mortgage paid) = |
132 651 $ |
4 % |
| After capitalization and appreciation (PV) |
432 184 $ |
12 % |
| Ratios |
| Price per unit |
= 9 403 000 $ ÷ 56 logements |
167 911 $ |
| Price per room |
= 9 403 000 $ ÷ 218,0 pièces |
43 133 $ |
| Price per room x 4 1/2 |
|
194 099 $ |
| GRM ratio |
9 403 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.69 |
| NRM ratio |
9 403 000 $ ÷
354 044 $ (Net income) |
26.559 |
| Cap. Rate |
354 044 $ (Net income) ÷
9 403 000 $ |
3.77 % |
| DCR ratio |
354 044 $ (Net income) ÷
294 860 $ |
1.20 |
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. |
 |
