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 |
| 2591498 |
45 |
9 375 000 $ |
208 333 $ |
48 450 $ |
218 023 $ |
17.03 |
24.378 |
0.04 |
1.21 |
3 300 485 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 300 485 $ |
|
| Before capitalization |
67 931 $ |
2 % |
| After capitalization 67 931 $ + 78 895 $ (average mortgage paid) = |
146 825 $ |
4 % |
| After capitalization and appreciation (PV) |
445 463 $ |
13 % |
| Ratios |
| Price per unit |
= 9 375 000 $ ÷ 45 logements |
208 333 $ |
| Price per room |
= 9 375 000 $ ÷ 193,5 pièces |
48 450 $ |
| Price per room x 4 1/2 |
|
218 023 $ |
| GRM ratio |
9 375 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.03 |
| NRM ratio |
9 375 000 $ ÷
384 575 $ (Net income) |
24.378 |
| Cap. Rate |
384 575 $ (Net income) ÷
9 375 000 $ |
4.10 % |
| DCR ratio |
384 575 $ (Net income) ÷
316 646 $ |
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. |
 |
