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 |
| 2591481 |
41 |
9 738 000 $ |
237 512 $ |
56 616 $ |
254 773 $ |
16.63 |
23.634 |
0.04 |
1.26 |
3 558 586 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
3 558 586 $ |
|
| Before capitalization |
85 770 $ |
2 % |
| After capitalization 85 770 $ + 75 442 $ (average mortgage paid) = |
161 212 $ |
5 % |
| After capitalization and appreciation (PV) |
471 413 $ |
13 % |
| Ratios |
| Price per unit |
= 9 738 000 $ ÷ 41 logements |
237 512 $ |
| Price per room |
= 9 738 000 $ ÷ 172,0 pièces |
56 616 $ |
| Price per room x 4 1/2 |
|
254 773 $ |
| GRM ratio |
9 738 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.63 |
| NRM ratio |
9 738 000 $ ÷
412 039 $ (Net income) |
23.634 |
| Cap. Rate |
412 039 $ (Net income) ÷
9 738 000 $ |
4.23 % |
| DCR ratio |
412 039 $ (Net income) ÷
326 270 $ |
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. |
 |
