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 |
| 2591402 |
46 |
9 240 000 $ |
200 870 $ |
47 876 $ |
215 440 $ |
16.41 |
23.586 |
0.04 |
1.28 |
3 381 039 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
3 381 039 $ |
|
| Before capitalization |
86 272 $ |
3 % |
| After capitalization 86 272 $ + 76 115 $ (average mortgage paid) = |
162 387 $ |
5 % |
| After capitalization and appreciation (PV) |
456 724 $ |
14 % |
| Ratios |
| Price per unit |
= 9 240 000 $ ÷ 46 logements |
200 870 $ |
| Price per room |
= 9 240 000 $ ÷ 193,0 pièces |
47 876 $ |
| Price per room x 4 1/2 |
|
215 440 $ |
| GRM ratio |
9 240 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.41 |
| NRM ratio |
9 240 000 $ ÷
391 757 $ (Net income) |
23.586 |
| Cap. Rate |
391 757 $ (Net income) ÷
9 240 000 $ |
4.24 % |
| DCR ratio |
391 757 $ (Net income) ÷
305 485 $ |
1.28 |
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. |
 |
