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 |
| 2600732 |
43 |
9 095 000 $ |
211 512 $ |
49 564 $ |
223 038 $ |
16.41 |
23.667 |
0.04 |
1.27 |
3 321 813 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
3 321 813 $ |
|
| Before capitalization |
81 977 $ |
2 % |
| After capitalization 81 977 $ + 74 553 $ (average mortgage paid) = |
156 530 $ |
5 % |
| After capitalization and appreciation (PV) |
446 249 $ |
13 % |
| Ratios |
| Price per unit |
= 9 095 000 $ ÷ 43 logements |
211 512 $ |
| Price per room |
= 9 095 000 $ ÷ 183,5 pièces |
49 564 $ |
| Price per room x 4 1/2 |
|
223 038 $ |
| GRM ratio |
9 095 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.41 |
| NRM ratio |
9 095 000 $ ÷
384 290 $ (Net income) |
23.667 |
| Cap. Rate |
384 290 $ (Net income) ÷
9 095 000 $ |
4.23 % |
| DCR ratio |
384 290 $ (Net income) ÷
302 312 $ |
1.27 |
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. |
 |
