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 |
| 2571168 |
51 |
8 491 000 $ |
166 490 $ |
41 319 $ |
185 934 $ |
16.33 |
25.143 |
0.04 |
1.19 |
3 009 086 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 009 086 $ |
|
| Before capitalization |
53 488 $ |
2 % |
| After capitalization 53 488 $ + 70 817 $ (average mortgage paid) = |
124 305 $ |
4 % |
| After capitalization and appreciation (PV) |
394 783 $ |
13 % |
| Ratios |
| Price per unit |
= 8 491 000 $ ÷ 51 logements |
166 490 $ |
| Price per room |
= 8 491 000 $ ÷ 205,5 pièces |
41 319 $ |
| Price per room x 4 1/2 |
|
185 934 $ |
| GRM ratio |
8 491 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.33 |
| NRM ratio |
8 491 000 $ ÷
337 712 $ (Net income) |
25.143 |
| Cap. Rate |
337 712 $ (Net income) ÷
8 491 000 $ |
3.98 % |
| DCR ratio |
337 712 $ (Net income) ÷
284 224 $ |
1.19 |
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. |
 |
