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 |
| 2591496 |
41 |
8 480 000 $ |
206 829 $ |
49 446 $ |
222 507 $ |
17.74 |
25.564 |
0.04 |
1.21 |
3 234 363 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 234 363 $ |
|
| Before capitalization |
57 913 $ |
2 % |
| After capitalization 57 913 $ + 68 222 $ (average mortgage paid) = |
126 135 $ |
4 % |
| After capitalization and appreciation (PV) |
396 264 $ |
12 % |
| Ratios |
| Price per unit |
= 8 480 000 $ ÷ 41 logements |
206 829 $ |
| Price per room |
= 8 480 000 $ ÷ 171,5 pièces |
49 446 $ |
| Price per room x 4 1/2 |
|
222 507 $ |
| GRM ratio |
8 480 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.74 |
| NRM ratio |
8 480 000 $ ÷
331 720 $ (Net income) |
25.564 |
| Cap. Rate |
331 720 $ (Net income) ÷
8 480 000 $ |
3.91 % |
| DCR ratio |
331 720 $ (Net income) ÷
273 807 $ |
1.21 |
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. |
 |
