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 |
| 2594643 |
44 |
9 185 000 $ |
208 750 $ |
50 746 $ |
228 356 $ |
17.38 |
25.299 |
0.04 |
1.26 |
3 657 274 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 657 274 $ |
|
| Before capitalization |
74 380 $ |
2 % |
| After capitalization 74 380 $ + 71 927 $ (average mortgage paid) = |
146 307 $ |
4 % |
| After capitalization and appreciation (PV) |
438 895 $ |
12 % |
| Ratios |
| Price per unit |
= 9 185 000 $ ÷ 44 logements |
208 750 $ |
| Price per room |
= 9 185 000 $ ÷ 181,0 pièces |
50 746 $ |
| Price per room x 4 1/2 |
|
228 356 $ |
| GRM ratio |
9 185 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.38 |
| NRM ratio |
9 185 000 $ ÷
363 060 $ (Net income) |
25.299 |
| Cap. Rate |
363 060 $ (Net income) ÷
9 185 000 $ |
3.95 % |
| DCR ratio |
363 060 $ (Net income) ÷
288 681 $ |
1.26 |
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. |
 |
