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 |
| 2602446 |
46 |
9 350 000 $ |
203 261 $ |
48 446 $ |
218 005 $ |
16.35 |
23.439 |
0.04 |
1.28 |
3 451 211 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
3 451 211 $ |
|
| Before capitalization |
86 405 $ |
3 % |
| After capitalization 86 405 $ + 74 912 $ (average mortgage paid) = |
161 317 $ |
5 % |
| After capitalization and appreciation (PV) |
459 159 $ |
13 % |
| Ratios |
| Price per unit |
= 9 350 000 $ ÷ 46 logements |
203 261 $ |
| Price per room |
= 9 350 000 $ ÷ 193,0 pièces |
48 446 $ |
| Price per room x 4 1/2 |
|
218 005 $ |
| GRM ratio |
9 350 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.35 |
| NRM ratio |
9 350 000 $ ÷
398 910 $ (Net income) |
23.439 |
| Cap. Rate |
398 910 $ (Net income) ÷
9 350 000 $ |
4.27 % |
| DCR ratio |
398 910 $ (Net income) ÷
312 505 $ |
1.28 |
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. |
 |
