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 |
| 2591379 |
42 |
9 828 000 $ |
234 000 $ |
57 982 $ |
260 920 $ |
17.55 |
25.068 |
0.04 |
1.24 |
3 874 249 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 874 249 $ |
|
| Before capitalization |
77 124 $ |
2 % |
| After capitalization 77 124 $ + 72 616 $ (average mortgage paid) = |
149 740 $ |
4 % |
| After capitalization and appreciation (PV) |
462 810 $ |
12 % |
| Ratios |
| Price per unit |
= 9 828 000 $ ÷ 42 logements |
234 000 $ |
| Price per room |
= 9 828 000 $ ÷ 169,5 pièces |
57 982 $ |
| Price per room x 4 1/2 |
|
260 920 $ |
| GRM ratio |
9 828 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.55 |
| NRM ratio |
9 828 000 $ ÷
392 052 $ (Net income) |
25.068 |
| Cap. Rate |
392 052 $ (Net income) ÷
9 828 000 $ |
3.99 % |
| DCR ratio |
392 052 $ (Net income) ÷
314 929 $ |
1.24 |
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. |
 |
