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 |
| 2605812 |
39 |
9 701 000 $ |
248 744 $ |
61 594 $ |
277 171 $ |
17.75 |
25.018 |
0.04 |
1.18 |
3 568 704 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 568 704 $ |
|
| Before capitalization |
57 864 $ |
2 % |
| After capitalization 57 864 $ + 72 709 $ (average mortgage paid) = |
130 573 $ |
4 % |
| After capitalization and appreciation (PV) |
439 596 $ |
12 % |
| Ratios |
| Price per unit |
= 9 701 000 $ ÷ 39 logements |
248 744 $ |
| Price per room |
= 9 701 000 $ ÷ 157,5 pièces |
61 594 $ |
| Price per room x 4 1/2 |
|
277 171 $ |
| GRM ratio |
9 701 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.75 |
| NRM ratio |
9 701 000 $ ÷
387 759 $ (Net income) |
25.018 |
| Cap. Rate |
387 759 $ (Net income) ÷
9 701 000 $ |
4.00 % |
| DCR ratio |
387 759 $ (Net income) ÷
329 895 $ |
1.18 |
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. |
 |
