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 |
| 2597528 |
39 |
9 678 000 $ |
248 154 $ |
60 677 $ |
273 047 $ |
18.85 |
27.076 |
0.04 |
1.18 |
4 000 139 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
4 000 139 $ |
|
| Before capitalization |
55 433 $ |
1 % |
| After capitalization 55 433 $ + 68 681 $ (average mortgage paid) = |
124 114 $ |
3 % |
| After capitalization and appreciation (PV) |
432 407 $ |
11 % |
| Ratios |
| Price per unit |
= 9 678 000 $ ÷ 39 logements |
248 154 $ |
| Price per room |
= 9 678 000 $ ÷ 159,5 pièces |
60 677 $ |
| Price per room x 4 1/2 |
|
273 047 $ |
| GRM ratio |
9 678 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.85 |
| NRM ratio |
9 678 000 $ ÷
357 437 $ (Net income) |
27.076 |
| Cap. Rate |
357 437 $ (Net income) ÷
9 678 000 $ |
3.69 % |
| DCR ratio |
357 437 $ (Net income) ÷
302 004 $ |
1.18 |
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. |
 |
