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 |
| 2618297 |
41 |
9 861 000 $ |
240 512 $ |
62 411 $ |
280 851 $ |
17.96 |
26.033 |
0.04 |
1.17 |
3 763 178 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
3 763 178 $ |
|
| Before capitalization |
54 102 $ |
1 % |
| After capitalization 54 102 $ + 73 480 $ (average mortgage paid) = |
127 582 $ |
3 % |
| After capitalization and appreciation (PV) |
441 703 $ |
12 % |
| Ratios |
| Price per unit |
= 9 861 000 $ ÷ 41 logements |
240 512 $ |
| Price per room |
= 9 861 000 $ ÷ 158,0 pièces |
62 411 $ |
| Price per room x 4 1/2 |
|
280 851 $ |
| GRM ratio |
9 861 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.96 |
| NRM ratio |
9 861 000 $ ÷
378 796 $ (Net income) |
26.033 |
| Cap. Rate |
378 796 $ (Net income) ÷
9 861 000 $ |
3.84 % |
| DCR ratio |
378 796 $ (Net income) ÷
324 696 $ |
1.17 |
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. |
 |
