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 |
| 2602445 |
42 |
9 858 000 $ |
234 714 $ |
55 073 $ |
247 827 $ |
16.06 |
22.667 |
0.04 |
1.27 |
3 453 174 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
3 453 174 $ |
|
| Before capitalization |
92 327 $ |
3 % |
| After capitalization 92 327 $ + 76 554 $ (average mortgage paid) = |
168 881 $ |
5 % |
| After capitalization and appreciation (PV) |
482 906 $ |
14 % |
| Ratios |
| Price per unit |
= 9 858 000 $ ÷ 42 logements |
234 714 $ |
| Price per room |
= 9 858 000 $ ÷ 179,0 pièces |
55 073 $ |
| Price per room x 4 1/2 |
|
247 827 $ |
| GRM ratio |
9 858 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.06 |
| NRM ratio |
9 858 000 $ ÷
434 907 $ (Net income) |
22.667 |
| Cap. Rate |
434 907 $ (Net income) ÷
9 858 000 $ |
4.41 % |
| DCR ratio |
434 907 $ (Net income) ÷
342 581 $ |
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. |
 |
