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 |
| 2602450 |
47 |
10 175 000 $ |
216 489 $ |
52 046 $ |
234 207 $ |
18.40 |
26.675 |
0.04 |
1.19 |
4 110 704 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
4 110 704 $ |
|
| Before capitalization |
60 928 $ |
1 % |
| After capitalization 60 928 $ + 77 680 $ (average mortgage paid) = |
138 608 $ |
3 % |
| After capitalization and appreciation (PV) |
462 730 $ |
11 % |
| Ratios |
| Price per unit |
= 10 175 000 $ ÷ 47 logements |
216 489 $ |
| Price per room |
= 10 175 000 $ ÷ 195,5 pièces |
52 046 $ |
| Price per room x 4 1/2 |
|
234 207 $ |
| GRM ratio |
10 175 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.40 |
| NRM ratio |
10 175 000 $ ÷
381 448 $ (Net income) |
26.675 |
| Cap. Rate |
381 448 $ (Net income) ÷
10 175 000 $ |
3.75 % |
| DCR ratio |
381 448 $ (Net income) ÷
320 521 $ |
1.19 |
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. |
 |
