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 |
| 2608922 |
41 |
10 431 000 $ |
254 415 $ |
62 275 $ |
280 236 $ |
18.13 |
25.771 |
0.04 |
1.16 |
3 864 655 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
3 864 655 $ |
|
| Before capitalization |
54 589 $ |
1 % |
| After capitalization 54 589 $ + 79 227 $ (average mortgage paid) = |
133 816 $ |
3 % |
| After capitalization and appreciation (PV) |
466 093 $ |
12 % |
| Ratios |
| Price per unit |
= 10 431 000 $ ÷ 41 logements |
254 415 $ |
| Price per room |
= 10 431 000 $ ÷ 167,5 pièces |
62 275 $ |
| Price per room x 4 1/2 |
|
280 236 $ |
| GRM ratio |
10 431 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.13 |
| NRM ratio |
10 431 000 $ ÷
404 763 $ (Net income) |
25.771 |
| Cap. Rate |
404 763 $ (Net income) ÷
10 431 000 $ |
3.88 % |
| DCR ratio |
404 763 $ (Net income) ÷
350 174 $ |
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. |
 |
