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 |
| 2594654 |
44 |
10 348 000 $ |
235 182 $ |
56 087 $ |
252 390 $ |
16.26 |
23.024 |
0.04 |
1.30 |
3 787 588 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
3 787 588 $ |
|
| Before capitalization |
103 388 $ |
3 % |
| After capitalization 103 388 $ + 80 370 $ (average mortgage paid) = |
183 758 $ |
5 % |
| After capitalization and appreciation (PV) |
513 392 $ |
14 % |
| Ratios |
| Price per unit |
= 10 348 000 $ ÷ 44 logements |
235 182 $ |
| Price per room |
= 10 348 000 $ ÷ 184,5 pièces |
56 087 $ |
| Price per room x 4 1/2 |
|
252 390 $ |
| GRM ratio |
10 348 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.26 |
| NRM ratio |
10 348 000 $ ÷
449 437 $ (Net income) |
23.024 |
| Cap. Rate |
449 437 $ (Net income) ÷
10 348 000 $ |
4.34 % |
| DCR ratio |
449 437 $ (Net income) ÷
346 048 $ |
1.30 |
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. |
 |
