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 |
| 2600869 |
42 |
10 428 000 $ |
248 286 $ |
60 277 $ |
271 249 $ |
18.39 |
26.584 |
0.04 |
1.21 |
4 278 835 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
4 278 835 $ |
|
| Before capitalization |
66 854 $ |
2 % |
| After capitalization 66 854 $ + 75 230 $ (average mortgage paid) = |
142 083 $ |
3 % |
| After capitalization and appreciation (PV) |
474 266 $ |
11 % |
| Ratios |
| Price per unit |
= 10 428 000 $ ÷ 42 logements |
248 286 $ |
| Price per room |
= 10 428 000 $ ÷ 173,0 pièces |
60 277 $ |
| Price per room x 4 1/2 |
|
271 249 $ |
| GRM ratio |
10 428 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.39 |
| NRM ratio |
10 428 000 $ ÷
392 271 $ (Net income) |
26.584 |
| Cap. Rate |
392 271 $ (Net income) ÷
10 428 000 $ |
3.76 % |
| DCR ratio |
392 271 $ (Net income) ÷
325 417 $ |
1.21 |
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. |
 |
