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 |
| 2597522 |
40 |
9 693 000 $ |
242 325 $ |
58 042 $ |
261 189 $ |
17.00 |
24.290 |
0.04 |
1.25 |
3 683 003 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 683 003 $ |
|
| Before capitalization |
79 035 $ |
2 % |
| After capitalization 79 035 $ + 72 399 $ (average mortgage paid) = |
151 434 $ |
4 % |
| After capitalization and appreciation (PV) |
460 202 $ |
12 % |
| Ratios |
| Price per unit |
= 9 693 000 $ ÷ 40 logements |
242 325 $ |
| Price per room |
= 9 693 000 $ ÷ 167,0 pièces |
58 042 $ |
| Price per room x 4 1/2 |
|
261 189 $ |
| GRM ratio |
9 693 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.00 |
| NRM ratio |
9 693 000 $ ÷
399 057 $ (Net income) |
24.290 |
| Cap. Rate |
399 057 $ (Net income) ÷
9 693 000 $ |
4.12 % |
| DCR ratio |
399 057 $ (Net income) ÷
320 021 $ |
1.25 |
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. |
 |
