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 |
| 2600721 |
40 |
9 738 000 $ |
243 450 $ |
56 947 $ |
256 263 $ |
16.99 |
24.266 |
0.04 |
1.23 |
3 558 586 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 558 586 $ |
|
| Before capitalization |
75 038 $ |
2 % |
| After capitalization 75 038 $ + 75 442 $ (average mortgage paid) = |
150 480 $ |
4 % |
| After capitalization and appreciation (PV) |
460 684 $ |
13 % |
| Ratios |
| Price per unit |
= 9 738 000 $ ÷ 40 logements |
243 450 $ |
| Price per room |
= 9 738 000 $ ÷ 171,0 pièces |
56 947 $ |
| Price per room x 4 1/2 |
|
256 263 $ |
| GRM ratio |
9 738 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.99 |
| NRM ratio |
9 738 000 $ ÷
401 308 $ (Net income) |
24.266 |
| Cap. Rate |
401 308 $ (Net income) ÷
9 738 000 $ |
4.12 % |
| DCR ratio |
401 308 $ (Net income) ÷
326 269 $ |
1.23 |
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. |
 |
