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 |
| 2577536 |
51 |
8 604 000 $ |
168 706 $ |
43 786 $ |
197 038 $ |
17.38 |
27.897 |
0.04 |
1.18 |
3 599 526 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 599 526 $ |
|
| Before capitalization |
47 919 $ |
1 % |
| After capitalization 47 919 $ + 64 906 $ (average mortgage paid) = |
112 825 $ |
3 % |
| After capitalization and appreciation (PV) |
386 906 $ |
11 % |
| Ratios |
| Price per unit |
= 8 604 000 $ ÷ 51 logements |
168 706 $ |
| Price per room |
= 8 604 000 $ ÷ 196,5 pièces |
43 786 $ |
| Price per room x 4 1/2 |
|
197 038 $ |
| GRM ratio |
8 604 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.38 |
| NRM ratio |
8 604 000 $ ÷
308 419 $ (Net income) |
27.897 |
| Cap. Rate |
308 419 $ (Net income) ÷
8 604 000 $ |
3.58 % |
| DCR ratio |
308 419 $ (Net income) ÷
260 500 $ |
1.18 |
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. |
 |
