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 |
| 2591389 |
42 |
9 603 000 $ |
228 643 $ |
55 994 $ |
251 974 $ |
16.05 |
22.839 |
0.04 |
1.33 |
3 619 342 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
3 619 342 $ |
|
| Before capitalization |
104 348 $ |
3 % |
| After capitalization 104 348 $ + 72 912 $ (average mortgage paid) = |
177 261 $ |
5 % |
| After capitalization and appreciation (PV) |
483 160 $ |
13 % |
| Ratios |
| Price per unit |
= 9 603 000 $ ÷ 42 logements |
228 643 $ |
| Price per room |
= 9 603 000 $ ÷ 171,5 pièces |
55 994 $ |
| Price per room x 4 1/2 |
|
251 974 $ |
| GRM ratio |
9 603 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.05 |
| NRM ratio |
9 603 000 $ ÷
420 465 $ (Net income) |
22.839 |
| Cap. Rate |
420 465 $ (Net income) ÷
9 603 000 $ |
4.38 % |
| DCR ratio |
420 465 $ (Net income) ÷
316 117 $ |
1.33 |
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. |
 |
