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 |
| 2583294 |
48 |
8 153 000 $ |
169 854 $ |
44 552 $ |
200 484 $ |
16.55 |
26.236 |
0.04 |
1.20 |
3 157 066 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 157 066 $ |
|
| Before capitalization |
51 015 $ |
2 % |
| After capitalization 51 015 $ + 64 718 $ (average mortgage paid) = |
115 734 $ |
4 % |
| After capitalization and appreciation (PV) |
375 445 $ |
12 % |
| Ratios |
| Price per unit |
= 8 153 000 $ ÷ 48 logements |
169 854 $ |
| Price per room |
= 8 153 000 $ ÷ 183,0 pièces |
44 552 $ |
| Price per room x 4 1/2 |
|
200 484 $ |
| GRM ratio |
8 153 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.55 |
| NRM ratio |
8 153 000 $ ÷
310 761 $ (Net income) |
26.236 |
| Cap. Rate |
310 761 $ (Net income) ÷
8 153 000 $ |
3.81 % |
| DCR ratio |
310 761 $ (Net income) ÷
259 745 $ |
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. |
 |
