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 |
| 2597414 |
43 |
10 348 000 $ |
240 651 $ |
56 392 $ |
253 766 $ |
16.58 |
23.588 |
0.04 |
1.26 |
3 787 588 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
3 787 588 $ |
|
| Before capitalization |
91 371 $ |
2 % |
| After capitalization 91 371 $ + 79 919 $ (average mortgage paid) = |
171 290 $ |
5 % |
| After capitalization and appreciation (PV) |
500 924 $ |
13 % |
| Ratios |
| Price per unit |
= 10 348 000 $ ÷ 43 logements |
240 651 $ |
| Price per room |
= 10 348 000 $ ÷ 183,5 pièces |
56 392 $ |
| Price per room x 4 1/2 |
|
253 766 $ |
| GRM ratio |
10 348 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.58 |
| NRM ratio |
10 348 000 $ ÷
438 705 $ (Net income) |
23.588 |
| Cap. Rate |
438 705 $ (Net income) ÷
10 348 000 $ |
4.24 % |
| DCR ratio |
438 705 $ (Net income) ÷
347 335 $ |
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. |
 |
