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 |
| 2583175 |
50 |
8 749 000 $ |
174 980 $ |
45 568 $ |
205 055 $ |
16.68 |
25.884 |
0.04 |
1.22 |
3 439 765 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 439 765 $ |
|
| Before capitalization |
61 671 $ |
2 % |
| After capitalization 61 671 $ + 68 851 $ (average mortgage paid) = |
130 522 $ |
4 % |
| After capitalization and appreciation (PV) |
409 218 $ |
12 % |
| Ratios |
| Price per unit |
= 8 749 000 $ ÷ 50 logements |
174 980 $ |
| Price per room |
= 8 749 000 $ ÷ 192,0 pièces |
45 568 $ |
| Price per room x 4 1/2 |
|
205 055 $ |
| GRM ratio |
8 749 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.68 |
| NRM ratio |
8 749 000 $ ÷
338 005 $ (Net income) |
25.884 |
| Cap. Rate |
338 005 $ (Net income) ÷
8 749 000 $ |
3.86 % |
| DCR ratio |
338 005 $ (Net income) ÷
276 333 $ |
1.22 |
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. |
 |
