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 |
| 2585991 |
44 |
8 654 000 $ |
196 682 $ |
46 527 $ |
209 371 $ |
17.12 |
25.186 |
0.04 |
1.26 |
3 435 936 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 435 936 $ |
|
| Before capitalization |
71 642 $ |
2 % |
| After capitalization 71 642 $ + 67 762 $ (average mortgage paid) = |
139 405 $ |
4 % |
| After capitalization and appreciation (PV) |
415 075 $ |
12 % |
| Ratios |
| Price per unit |
= 8 654 000 $ ÷ 44 logements |
196 682 $ |
| Price per room |
= 8 654 000 $ ÷ 186,0 pièces |
46 527 $ |
| Price per room x 4 1/2 |
|
209 371 $ |
| GRM ratio |
8 654 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.12 |
| NRM ratio |
8 654 000 $ ÷
343 606 $ (Net income) |
25.186 |
| Cap. Rate |
343 606 $ (Net income) ÷
8 654 000 $ |
3.97 % |
| DCR ratio |
343 606 $ (Net income) ÷
271 965 $ |
1.26 |
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. |
 |
