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 |
| 2605941 |
42 |
10 296 000 $ |
245 143 $ |
61 653 $ |
277 437 $ |
17.51 |
24.918 |
0.04 |
1.21 |
3 925 411 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 925 411 $ |
|
| Before capitalization |
71 883 $ |
2 % |
| After capitalization 71 883 $ + 76 246 $ (average mortgage paid) = |
148 129 $ |
4 % |
| After capitalization and appreciation (PV) |
476 105 $ |
12 % |
| Ratios |
| Price per unit |
= 10 296 000 $ ÷ 42 logements |
245 143 $ |
| Price per room |
= 10 296 000 $ ÷ 167,0 pièces |
61 653 $ |
| Price per room x 4 1/2 |
|
277 437 $ |
| GRM ratio |
10 296 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.51 |
| NRM ratio |
10 296 000 $ ÷
413 188 $ (Net income) |
24.918 |
| Cap. Rate |
413 188 $ (Net income) ÷
10 296 000 $ |
4.01 % |
| DCR ratio |
413 188 $ (Net income) ÷
341 306 $ |
1.21 |
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. |
 |
