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 |
| 2612423 |
45 |
10 766 000 $ |
239 244 $ |
61 696 $ |
277 633 $ |
18.38 |
26.656 |
0.04 |
1.17 |
4 324 396 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
4 324 396 $ |
|
| Before capitalization |
58 495 $ |
1 % |
| After capitalization 58 495 $ + 77 172 $ (average mortgage paid) = |
135 667 $ |
3 % |
| After capitalization and appreciation (PV) |
478 615 $ |
11 % |
| Ratios |
| Price per unit |
= 10 766 000 $ ÷ 45 logements |
239 244 $ |
| Price per room |
= 10 766 000 $ ÷ 174,5 pièces |
61 696 $ |
| Price per room x 4 1/2 |
|
277 633 $ |
| GRM ratio |
10 766 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.38 |
| NRM ratio |
10 766 000 $ ÷
403 889 $ (Net income) |
26.656 |
| Cap. Rate |
403 889 $ (Net income) ÷
10 766 000 $ |
3.75 % |
| DCR ratio |
403 889 $ (Net income) ÷
345 393 $ |
1.17 |
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. |
 |
