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 |
| 2585995 |
54 |
9 770 000 $ |
180 926 $ |
48 128 $ |
216 576 $ |
16.69 |
25.626 |
0.04 |
1.28 |
4 070 922 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 070 922 $ |
|
| Before capitalization |
84 218 $ |
2 % |
| After capitalization 84 218 $ + 74 010 $ (average mortgage paid) = |
158 229 $ |
4 % |
| After capitalization and appreciation (PV) |
469 451 $ |
12 % |
| Ratios |
| Price per unit |
= 9 770 000 $ ÷ 54 logements |
180 926 $ |
| Price per room |
= 9 770 000 $ ÷ 203,0 pièces |
48 128 $ |
| Price per room x 4 1/2 |
|
216 576 $ |
| GRM ratio |
9 770 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.69 |
| NRM ratio |
9 770 000 $ ÷
381 258 $ (Net income) |
25.626 |
| Cap. Rate |
381 258 $ (Net income) ÷
9 770 000 $ |
3.90 % |
| DCR ratio |
381 258 $ (Net income) ÷
297 038 $ |
1.28 |
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. |
 |
