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 |
| 2602435 |
42 |
9 190 000 $ |
218 810 $ |
52 216 $ |
234 972 $ |
18.16 |
26.364 |
0.04 |
1.21 |
3 705 153 $ |
2 % |
4 % |
11 % |
| Yields of the investment |
| Cashdown |
3 705 153 $ |
|
| Before capitalization |
59 538 $ |
2 % |
| After capitalization 59 538 $ + 70 552 $ (average mortgage paid) = |
130 090 $ |
4 % |
| After capitalization and appreciation (PV) |
422 836 $ |
11 % |
| Ratios |
| Price per unit |
= 9 190 000 $ ÷ 42 logements |
218 810 $ |
| Price per room |
= 9 190 000 $ ÷ 176,0 pièces |
52 216 $ |
| Price per room x 4 1/2 |
|
234 972 $ |
| GRM ratio |
9 190 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.16 |
| NRM ratio |
9 190 000 $ ÷
348 580 $ (Net income) |
26.364 |
| Cap. Rate |
348 580 $ (Net income) ÷
9 190 000 $ |
3.79 % |
| DCR ratio |
348 580 $ (Net income) ÷
289 043 $ |
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. |
 |
