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 |
| 2594528 |
40 |
9 678 000 $ |
241 950 $ |
60 299 $ |
271 346 $ |
18.41 |
26.287 |
0.04 |
1.22 |
3 976 373 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 976 373 $ |
|
| Before capitalization |
66 146 $ |
2 % |
| After capitalization 66 146 $ + 69 401 $ (average mortgage paid) = |
135 547 $ |
3 % |
| After capitalization and appreciation (PV) |
443 839 $ |
11 % |
| Ratios |
| Price per unit |
= 9 678 000 $ ÷ 40 logements |
241 950 $ |
| Price per room |
= 9 678 000 $ ÷ 160,5 pièces |
60 299 $ |
| Price per room x 4 1/2 |
|
271 346 $ |
| GRM ratio |
9 678 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.41 |
| NRM ratio |
9 678 000 $ ÷
368 169 $ (Net income) |
26.287 |
| Cap. Rate |
368 169 $ (Net income) ÷
9 678 000 $ |
3.80 % |
| DCR ratio |
368 169 $ (Net income) ÷
302 023 $ |
1.22 |
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. |
 |
