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 |
| 2618241 |
41 |
9 774 000 $ |
238 390 $ |
62 654 $ |
281 942 $ |
17.05 |
24.316 |
0.04 |
1.16 |
3 285 336 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
3 285 336 $ |
|
| Before capitalization |
55 133 $ |
2 % |
| After capitalization 55 133 $ + 77 540 $ (average mortgage paid) = |
132 673 $ |
4 % |
| After capitalization and appreciation (PV) |
444 023 $ |
14 % |
| Ratios |
| Price per unit |
= 9 774 000 $ ÷ 41 logements |
238 390 $ |
| Price per room |
= 9 774 000 $ ÷ 156,0 pièces |
62 654 $ |
| Price per room x 4 1/2 |
|
281 942 $ |
| GRM ratio |
9 774 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.05 |
| NRM ratio |
9 774 000 $ ÷
401 965 $ (Net income) |
24.316 |
| Cap. Rate |
401 965 $ (Net income) ÷
9 774 000 $ |
4.11 % |
| DCR ratio |
401 965 $ (Net income) ÷
346 832 $ |
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. |
 |
