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 |
| 2594994 |
39 |
9 588 000 $ |
245 846 $ |
58 822 $ |
264 699 $ |
17.39 |
24.701 |
0.04 |
1.24 |
3 660 710 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 660 710 $ |
|
| Before capitalization |
74 792 $ |
2 % |
| After capitalization 74 792 $ + 72 226 $ (average mortgage paid) = |
147 019 $ |
4 % |
| After capitalization and appreciation (PV) |
452 442 $ |
12 % |
| Ratios |
| Price per unit |
= 9 588 000 $ ÷ 39 logements |
245 846 $ |
| Price per room |
= 9 588 000 $ ÷ 163,0 pièces |
58 822 $ |
| Price per room x 4 1/2 |
|
264 699 $ |
| GRM ratio |
9 588 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.39 |
| NRM ratio |
9 588 000 $ ÷
388 157 $ (Net income) |
24.701 |
| Cap. Rate |
388 157 $ (Net income) ÷
9 588 000 $ |
4.05 % |
| DCR ratio |
388 157 $ (Net income) ÷
313 363 $ |
1.24 |
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. |
 |
