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 |
| 2602551 |
41 |
8 365 000 $ |
204 024 $ |
48 213 $ |
216 960 $ |
15.93 |
22.853 |
0.04 |
1.30 |
3 045 660 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
3 045 660 $ |
|
| Before capitalization |
85 015 $ |
3 % |
| After capitalization 85 015 $ + 67 784 $ (average mortgage paid) = |
152 799 $ |
5 % |
| After capitalization and appreciation (PV) |
419 265 $ |
14 % |
| Ratios |
| Price per unit |
= 8 365 000 $ ÷ 41 logements |
204 024 $ |
| Price per room |
= 8 365 000 $ ÷ 173,5 pièces |
48 213 $ |
| Price per room x 4 1/2 |
|
216 960 $ |
| GRM ratio |
8 365 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.93 |
| NRM ratio |
8 365 000 $ ÷
366 042 $ (Net income) |
22.853 |
| Cap. Rate |
366 042 $ (Net income) ÷
8 365 000 $ |
4.38 % |
| DCR ratio |
366 042 $ (Net income) ÷
281 026 $ |
1.30 |
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. |
 |
