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 |
| 2571180 |
59 |
9 911 000 $ |
167 983 $ |
41 039 $ |
184 677 $ |
16.39 |
25.013 |
0.04 |
1.19 |
3 518 492 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 518 492 $ |
|
| Before capitalization |
64 553 $ |
2 % |
| After capitalization 64 553 $ + 82 641 $ (average mortgage paid) = |
147 194 $ |
4 % |
| After capitalization and appreciation (PV) |
462 907 $ |
13 % |
| Ratios |
| Price per unit |
= 9 911 000 $ ÷ 59 logements |
167 983 $ |
| Price per room |
= 9 911 000 $ ÷ 241,5 pièces |
41 039 $ |
| Price per room x 4 1/2 |
|
184 677 $ |
| GRM ratio |
9 911 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.39 |
| NRM ratio |
9 911 000 $ ÷
396 234 $ (Net income) |
25.013 |
| Cap. Rate |
396 234 $ (Net income) ÷
9 911 000 $ |
4.00 % |
| DCR ratio |
396 234 $ (Net income) ÷
331 682 $ |
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. |
 |
