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 |
| 2591512 |
49 |
9 990 000 $ |
203 878 $ |
48 378 $ |
217 700 $ |
16.20 |
23.418 |
0.04 |
1.30 |
3 683 501 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
3 683 501 $ |
|
| Before capitalization |
97 712 $ |
3 % |
| After capitalization 97 712 $ + 81 943 $ (average mortgage paid) = |
179 655 $ |
5 % |
| After capitalization and appreciation (PV) |
497 884 $ |
14 % |
| Ratios |
| Price per unit |
= 9 990 000 $ ÷ 49 logements |
203 878 $ |
| Price per room |
= 9 990 000 $ ÷ 206,5 pièces |
48 378 $ |
| Price per room x 4 1/2 |
|
217 700 $ |
| GRM ratio |
9 990 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.20 |
| NRM ratio |
9 990 000 $ ÷
426 591 $ (Net income) |
23.418 |
| Cap. Rate |
426 591 $ (Net income) ÷
9 990 000 $ |
4.27 % |
| DCR ratio |
426 591 $ (Net income) ÷
328 878 $ |
1.30 |
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. |
 |
