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 |
| 2618296 |
41 |
10 371 000 $ |
252 951 $ |
62 855 $ |
282 845 $ |
17.80 |
25.165 |
0.04 |
1.16 |
3 681 341 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 681 341 $ |
|
| Before capitalization |
55 549 $ |
2 % |
| After capitalization 55 549 $ + 80 698 $ (average mortgage paid) = |
136 246 $ |
4 % |
| After capitalization and appreciation (PV) |
466 614 $ |
13 % |
| Ratios |
| Price per unit |
= 10 371 000 $ ÷ 41 logements |
252 951 $ |
| Price per room |
= 10 371 000 $ ÷ 165,0 pièces |
62 855 $ |
| Price per room x 4 1/2 |
|
282 845 $ |
| GRM ratio |
10 371 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.80 |
| NRM ratio |
10 371 000 $ ÷
412 116 $ (Net income) |
25.165 |
| Cap. Rate |
412 116 $ (Net income) ÷
10 371 000 $ |
3.97 % |
| DCR ratio |
412 116 $ (Net income) ÷
356 566 $ |
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. |
 |
