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 |
| 2583290 |
46 |
8 044 000 $ |
174 870 $ |
45 191 $ |
203 360 $ |
17.12 |
27.102 |
0.04 |
1.21 |
3 314 094 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 314 094 $ |
|
| Before capitalization |
50 588 $ |
2 % |
| After capitalization 50 588 $ + 61 347 $ (average mortgage paid) = |
111 936 $ |
3 % |
| After capitalization and appreciation (PV) |
368 176 $ |
11 % |
| Ratios |
| Price per unit |
= 8 044 000 $ ÷ 46 logements |
174 870 $ |
| Price per room |
= 8 044 000 $ ÷ 178,0 pièces |
45 191 $ |
| Price per room x 4 1/2 |
|
203 360 $ |
| GRM ratio |
8 044 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.12 |
| NRM ratio |
8 044 000 $ ÷
296 806 $ (Net income) |
27.102 |
| Cap. Rate |
296 806 $ (Net income) ÷
8 044 000 $ |
3.69 % |
| DCR ratio |
296 806 $ (Net income) ÷
246 218 $ |
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. |
 |
