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 |
| 2597502 |
41 |
9 828 000 $ |
239 707 $ |
58 326 $ |
262 469 $ |
17.95 |
25.858 |
0.04 |
1.21 |
3 917 813 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 917 813 $ |
|
| Before capitalization |
66 174 $ |
2 % |
| After capitalization 66 174 $ + 71 646 $ (average mortgage paid) = |
137 820 $ |
4 % |
| After capitalization and appreciation (PV) |
450 889 $ |
12 % |
| Ratios |
| Price per unit |
= 9 828 000 $ ÷ 41 logements |
239 707 $ |
| Price per room |
= 9 828 000 $ ÷ 168,5 pièces |
58 326 $ |
| Price per room x 4 1/2 |
|
262 469 $ |
| GRM ratio |
9 828 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.95 |
| NRM ratio |
9 828 000 $ ÷
380 077 $ (Net income) |
25.858 |
| Cap. Rate |
380 077 $ (Net income) ÷
9 828 000 $ |
3.87 % |
| DCR ratio |
380 077 $ (Net income) ÷
313 903 $ |
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. |
 |
