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 |
| 2617220 |
47 |
10 121 000 $ |
215 340 $ |
55 306 $ |
248 877 $ |
17.51 |
25.201 |
0.04 |
1.14 |
3 498 025 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 498 025 $ |
|
| Before capitalization |
49 172 $ |
1 % |
| After capitalization 49 172 $ + 83 324 $ (average mortgage paid) = |
132 496 $ |
4 % |
| After capitalization and appreciation (PV) |
454 897 $ |
13 % |
| Ratios |
| Price per unit |
= 10 121 000 $ ÷ 47 logements |
215 340 $ |
| Price per room |
= 10 121 000 $ ÷ 183,0 pièces |
55 306 $ |
| Price per room x 4 1/2 |
|
248 877 $ |
| GRM ratio |
10 121 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.51 |
| NRM ratio |
10 121 000 $ ÷
401 615 $ (Net income) |
25.201 |
| Cap. Rate |
401 615 $ (Net income) ÷
10 121 000 $ |
3.97 % |
| DCR ratio |
401 615 $ (Net income) ÷
352 442 $ |
1.14 |
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. |
 |
