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 |
| 2591520 |
43 |
9 748 000 $ |
226 698 $ |
54 156 $ |
243 700 $ |
15.80 |
22.231 |
0.04 |
1.31 |
3 383 002 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
3 383 002 $ |
|
| Before capitalization |
102 926 $ |
3 % |
| After capitalization 102 926 $ + 77 757 $ (average mortgage paid) = |
180 683 $ |
5 % |
| After capitalization and appreciation (PV) |
491 205 $ |
15 % |
| Ratios |
| Price per unit |
= 9 748 000 $ ÷ 43 logements |
226 698 $ |
| Price per room |
= 9 748 000 $ ÷ 180,0 pièces |
54 156 $ |
| Price per room x 4 1/2 |
|
243 700 $ |
| GRM ratio |
9 748 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.80 |
| NRM ratio |
9 748 000 $ ÷
438 486 $ (Net income) |
22.231 |
| Cap. Rate |
438 486 $ (Net income) ÷
9 748 000 $ |
4.50 % |
| DCR ratio |
438 486 $ (Net income) ÷
335 560 $ |
1.31 |
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. |
 |
