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 |
| 2594635 |
42 |
9 080 000 $ |
216 190 $ |
51 591 $ |
232 159 $ |
18.26 |
26.594 |
0.04 |
1.21 |
3 658 747 $ |
2 % |
4 % |
11 % |
| Yields of the investment |
| Cashdown |
3 658 747 $ |
|
| Before capitalization |
58 139 $ |
2 % |
| After capitalization 58 139 $ + 70 584 $ (average mortgage paid) = |
128 723 $ |
4 % |
| After capitalization and appreciation (PV) |
417 964 $ |
11 % |
| Ratios |
| Price per unit |
= 9 080 000 $ ÷ 42 logements |
216 190 $ |
| Price per room |
= 9 080 000 $ ÷ 176,0 pièces |
51 591 $ |
| Price per room x 4 1/2 |
|
232 159 $ |
| GRM ratio |
9 080 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.26 |
| NRM ratio |
9 080 000 $ ÷
341 428 $ (Net income) |
26.594 |
| Cap. Rate |
341 428 $ (Net income) ÷
9 080 000 $ |
3.76 % |
| DCR ratio |
341 428 $ (Net income) ÷
283 288 $ |
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. |
 |
