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 |
| 2586114 |
52 |
9 174 000 $ |
176 423 $ |
47 289 $ |
212 799 $ |
16.57 |
25.914 |
0.04 |
1.26 |
3 788 223 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 788 223 $ |
|
| Before capitalization |
73 563 $ |
2 % |
| After capitalization 73 563 $ + 69 877 $ (average mortgage paid) = |
143 440 $ |
4 % |
| After capitalization and appreciation (PV) |
435 676 $ |
12 % |
| Ratios |
| Price per unit |
= 9 174 000 $ ÷ 52 logements |
176 423 $ |
| Price per room |
= 9 174 000 $ ÷ 194,0 pièces |
47 289 $ |
| Price per room x 4 1/2 |
|
212 799 $ |
| GRM ratio |
9 174 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.57 |
| NRM ratio |
9 174 000 $ ÷
354 014 $ (Net income) |
25.914 |
| Cap. Rate |
354 014 $ (Net income) ÷
9 174 000 $ |
3.86 % |
| DCR ratio |
354 014 $ (Net income) ÷
280 451 $ |
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. |
 |
