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 |
| 2571179 |
59 |
9 286 000 $ |
157 390 $ |
38 451 $ |
173 031 $ |
15.92 |
24.566 |
0.04 |
1.19 |
3 175 787 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
3 175 787 $ |
|
| Before capitalization |
61 089 $ |
2 % |
| After capitalization 61 089 $ + 78 964 $ (average mortgage paid) = |
140 052 $ |
4 % |
| After capitalization and appreciation (PV) |
435 855 $ |
14 % |
| Ratios |
| Price per unit |
= 9 286 000 $ ÷ 59 logements |
157 390 $ |
| Price per room |
= 9 286 000 $ ÷ 241,5 pièces |
38 451 $ |
| Price per room x 4 1/2 |
|
173 031 $ |
| GRM ratio |
9 286 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.92 |
| NRM ratio |
9 286 000 $ ÷
378 008 $ (Net income) |
24.566 |
| Cap. Rate |
378 008 $ (Net income) ÷
9 286 000 $ |
4.07 % |
| DCR ratio |
378 008 $ (Net income) ÷
316 919 $ |
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. |
 |
