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 |
| 2593693 |
40 |
9 453 000 $ |
236 325 $ |
58 172 $ |
261 775 $ |
16.76 |
23.836 |
0.04 |
1.31 |
3 721 466 $ |
3 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 721 466 $ |
|
| Before capitalization |
93 371 $ |
3 % |
| After capitalization 93 371 $ + 69 697 $ (average mortgage paid) = |
163 067 $ |
4 % |
| After capitalization and appreciation (PV) |
464 190 $ |
12 % |
| Ratios |
| Price per unit |
= 9 453 000 $ ÷ 40 logements |
236 325 $ |
| Price per room |
= 9 453 000 $ ÷ 162,5 pièces |
58 172 $ |
| Price per room x 4 1/2 |
|
261 775 $ |
| GRM ratio |
9 453 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.76 |
| NRM ratio |
9 453 000 $ ÷
396 582 $ (Net income) |
23.836 |
| Cap. Rate |
396 582 $ (Net income) ÷
9 453 000 $ |
4.20 % |
| DCR ratio |
396 582 $ (Net income) ÷
303 211 $ |
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. |
 |
