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 |
| 2617094 |
42 |
9 196 000 $ |
218 952 $ |
55 398 $ |
249 289 $ |
17.52 |
25.325 |
0.04 |
1.15 |
3 255 990 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 255 990 $ |
|
| Before capitalization |
47 537 $ |
1 % |
| After capitalization 47 537 $ + 74 975 $ (average mortgage paid) = |
122 513 $ |
4 % |
| After capitalization and appreciation (PV) |
415 451 $ |
13 % |
| Ratios |
| Price per unit |
= 9 196 000 $ ÷ 42 logements |
218 952 $ |
| Price per room |
= 9 196 000 $ ÷ 166,0 pièces |
55 398 $ |
| Price per room x 4 1/2 |
|
249 289 $ |
| GRM ratio |
9 196 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.52 |
| NRM ratio |
9 196 000 $ ÷
363 115 $ (Net income) |
25.325 |
| Cap. Rate |
363 115 $ (Net income) ÷
9 196 000 $ |
3.95 % |
| DCR ratio |
363 115 $ (Net income) ÷
315 577 $ |
1.15 |
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. |
 |
