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 |
| 2583293 |
48 |
8 408 000 $ |
175 167 $ |
45 945 $ |
206 754 $ |
16.81 |
26.542 |
0.04 |
1.20 |
3 320 846 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 320 846 $ |
|
| Before capitalization |
52 159 $ |
2 % |
| After capitalization 52 159 $ + 65 932 $ (average mortgage paid) = |
118 091 $ |
4 % |
| After capitalization and appreciation (PV) |
385 926 $ |
12 % |
| Ratios |
| Price per unit |
= 8 408 000 $ ÷ 48 logements |
175 167 $ |
| Price per room |
= 8 408 000 $ ÷ 183,0 pièces |
45 945 $ |
| Price per room x 4 1/2 |
|
206 754 $ |
| GRM ratio |
8 408 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.81 |
| NRM ratio |
8 408 000 $ ÷
316 777 $ (Net income) |
26.542 |
| Cap. Rate |
316 777 $ (Net income) ÷
8 408 000 $ |
3.77 % |
| DCR ratio |
316 777 $ (Net income) ÷
264 618 $ |
1.20 |
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. |
 |
