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 |
| 2571183 |
62 |
9 776 000 $ |
157 677 $ |
38 039 $ |
171 175 $ |
15.56 |
24.040 |
0.04 |
1.21 |
3 305 540 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
3 305 540 $ |
|
| Before capitalization |
71 351 $ |
2 % |
| After capitalization 71 351 $ + 83 543 $ (average mortgage paid) = |
154 893 $ |
5 % |
| After capitalization and appreciation (PV) |
466 306 $ |
14 % |
| Ratios |
| Price per unit |
= 9 776 000 $ ÷ 62 logements |
157 677 $ |
| Price per room |
= 9 776 000 $ ÷ 257,0 pièces |
38 039 $ |
| Price per room x 4 1/2 |
|
171 175 $ |
| GRM ratio |
9 776 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.56 |
| NRM ratio |
9 776 000 $ ÷
406 649 $ (Net income) |
24.040 |
| Cap. Rate |
406 649 $ (Net income) ÷
9 776 000 $ |
4.16 % |
| DCR ratio |
406 649 $ (Net income) ÷
335 297 $ |
1.21 |
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. |
 |
