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 |
| 2585969 |
44 |
8 025 000 $ |
182 386 $ |
49 537 $ |
222 917 $ |
17.71 |
27.951 |
0.04 |
1.23 |
3 562 258 $ |
2 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 562 258 $ |
|
| Before capitalization |
54 252 $ |
2 % |
| After capitalization 54 252 $ + 58 019 $ (average mortgage paid) = |
112 271 $ |
3 % |
| After capitalization and appreciation (PV) |
367 906 $ |
10 % |
| Ratios |
| Price per unit |
= 8 025 000 $ ÷ 44 logements |
182 386 $ |
| Price per room |
= 8 025 000 $ ÷ 162,0 pièces |
49 537 $ |
| Price per room x 4 1/2 |
|
222 917 $ |
| GRM ratio |
8 025 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.71 |
| NRM ratio |
8 025 000 $ ÷
287 109 $ (Net income) |
27.951 |
| Cap. Rate |
287 109 $ (Net income) ÷
8 025 000 $ |
3.58 % |
| DCR ratio |
287 109 $ (Net income) ÷
232 858 $ |
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. |
 |
