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 |
| 2591497 |
41 |
8 480 000 $ |
206 829 $ |
49 446 $ |
222 507 $ |
17.75 |
25.660 |
0.04 |
1.21 |
3 254 161 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 254 161 $ |
|
| Before capitalization |
57 677 $ |
2 % |
| After capitalization 57 677 $ + 67 971 $ (average mortgage paid) = |
125 647 $ |
4 % |
| After capitalization and appreciation (PV) |
395 778 $ |
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 |
17.75 |
| NRM ratio |
8 480 000 $ ÷
330 477 $ (Net income) |
25.660 |
| Cap. Rate |
330 477 $ (Net income) ÷
8 480 000 $ |
3.90 % |
| DCR ratio |
330 477 $ (Net income) ÷
272 801 $ |
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. |
 |
