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 |
| 2601338 |
45 |
9 150 000 $ |
203 333 $ |
46 803 $ |
210 614 $ |
15.31 |
21.778 |
0.05 |
1.29 |
2 931 040 $ |
3 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
2 931 040 $ |
|
| Before capitalization |
95 229 $ |
3 % |
| After capitalization 95 229 $ + 80 183 $ (average mortgage paid) = |
175 413 $ |
6 % |
| After capitalization and appreciation (PV) |
466 885 $ |
16 % |
| Ratios |
| Price per unit |
= 9 150 000 $ ÷ 45 logements |
203 333 $ |
| Price per room |
= 9 150 000 $ ÷ 195,5 pièces |
46 803 $ |
| Price per room x 4 1/2 |
|
210 614 $ |
| GRM ratio |
9 150 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.31 |
| NRM ratio |
9 150 000 $ ÷
420 141 $ (Net income) |
21.778 |
| Cap. Rate |
420 141 $ (Net income) ÷
9 150 000 $ |
4.59 % |
| DCR ratio |
420 141 $ (Net income) ÷
324 912 $ |
1.29 |
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. |
 |
