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 |
| 2597512 |
41 |
9 603 000 $ |
234 220 $ |
56 323 $ |
253 452 $ |
16.40 |
23.509 |
0.04 |
1.29 |
3 639 140 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
3 639 140 $ |
|
| Before capitalization |
92 095 $ |
3 % |
| After capitalization 92 095 $ + 72 210 $ (average mortgage paid) = |
164 305 $ |
5 % |
| After capitalization and appreciation (PV) |
470 206 $ |
13 % |
| Ratios |
| Price per unit |
= 9 603 000 $ ÷ 41 logements |
234 220 $ |
| Price per room |
= 9 603 000 $ ÷ 170,5 pièces |
56 323 $ |
| Price per room x 4 1/2 |
|
253 452 $ |
| GRM ratio |
9 603 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.40 |
| NRM ratio |
9 603 000 $ ÷
408 489 $ (Net income) |
23.509 |
| Cap. Rate |
408 489 $ (Net income) ÷
9 603 000 $ |
4.25 % |
| DCR ratio |
408 489 $ (Net income) ÷
316 396 $ |
1.29 |
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. |
 |
