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 |
| 2542429 |
47 |
9 551 000 $ |
203 213 $ |
41 617 $ |
187 275 $ |
16.68 |
24.623 |
0.04 |
1.23 |
3 198 209 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
3 198 209 $ |
|
| Before capitalization |
71 918 $ |
2 % |
| After capitalization 71 918 $ + 87 274 $ (average mortgage paid) = |
159 192 $ |
5 % |
| After capitalization and appreciation (PV) |
463 436 $ |
14 % |
| Ratios |
| Price per unit |
= 9 551 000 $ ÷ 47 logements |
203 213 $ |
| Price per room |
= 9 551 000 $ ÷ 229,5 pièces |
41 617 $ |
| Price per room x 4 1/2 |
|
187 275 $ |
| GRM ratio |
9 551 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.68 |
| NRM ratio |
9 551 000 $ ÷
387 892 $ (Net income) |
24.623 |
| Cap. Rate |
387 892 $ (Net income) ÷
9 551 000 $ |
4.06 % |
| DCR ratio |
387 892 $ (Net income) ÷
315 973 $ |
1.23 |
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. |
 |
