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 |
| 2586103 |
47 |
8 414 000 $ |
179 021 $ |
48 777 $ |
219 496 $ |
17.97 |
28.743 |
0.03 |
1.18 |
3 661 345 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 661 345 $ |
|
| Before capitalization |
44 968 $ |
1 % |
| After capitalization 44 968 $ + 61 733 $ (average mortgage paid) = |
106 701 $ |
3 % |
| After capitalization and appreciation (PV) |
374 728 $ |
10 % |
| Ratios |
| Price per unit |
= 8 414 000 $ ÷ 47 logements |
179 021 $ |
| Price per room |
= 8 414 000 $ ÷ 172,5 pièces |
48 777 $ |
| Price per room x 4 1/2 |
|
219 496 $ |
| GRM ratio |
8 414 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.97 |
| NRM ratio |
8 414 000 $ ÷
292 734 $ (Net income) |
28.743 |
| Cap. Rate |
292 734 $ (Net income) ÷
8 414 000 $ |
3.48 % |
| DCR ratio |
292 734 $ (Net income) ÷
247 766 $ |
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. |
 |
