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 |
| 2608908 |
40 |
8 938 000 $ |
223 450 $ |
55 173 $ |
248 278 $ |
18.37 |
26.609 |
0.04 |
1.16 |
3 457 140 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
3 457 140 $ |
|
| Before capitalization |
47 277 $ |
1 % |
| After capitalization 47 277 $ + 70 457 $ (average mortgage paid) = |
117 734 $ |
3 % |
| After capitalization and appreciation (PV) |
402 453 $ |
12 % |
| Ratios |
| Price per unit |
= 8 938 000 $ ÷ 40 logements |
223 450 $ |
| Price per room |
= 8 938 000 $ ÷ 162,0 pièces |
55 173 $ |
| Price per room x 4 1/2 |
|
248 278 $ |
| GRM ratio |
8 938 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.37 |
| NRM ratio |
8 938 000 $ ÷
335 898 $ (Net income) |
26.609 |
| Cap. Rate |
335 898 $ (Net income) ÷
8 938 000 $ |
3.76 % |
| DCR ratio |
335 898 $ (Net income) ÷
288 620 $ |
1.16 |
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. |
 |
