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 |
| 2586104 |
49 |
9 010 000 $ |
183 878 $ |
49 642 $ |
223 388 $ |
18.02 |
28.158 |
0.04 |
1.21 |
3 944 044 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 944 044 $ |
|
| Before capitalization |
55 623 $ |
1 % |
| After capitalization 55 623 $ + 65 866 $ (average mortgage paid) = |
121 489 $ |
3 % |
| After capitalization and appreciation (PV) |
408 500 $ |
10 % |
| Ratios |
| Price per unit |
= 9 010 000 $ ÷ 49 logements |
183 878 $ |
| Price per room |
= 9 010 000 $ ÷ 181,5 pièces |
49 642 $ |
| Price per room x 4 1/2 |
|
223 388 $ |
| GRM ratio |
9 010 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.02 |
| NRM ratio |
9 010 000 $ ÷
319 977 $ (Net income) |
28.158 |
| Cap. Rate |
319 977 $ (Net income) ÷
9 010 000 $ |
3.55 % |
| DCR ratio |
319 977 $ (Net income) ÷
264 355 $ |
1.21 |
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. |
 |
