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 |
| 2542414 |
39 |
8 227 000 $ |
210 949 $ |
45 833 $ |
206 248 $ |
17.64 |
25.844 |
0.04 |
1.24 |
3 095 261 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 095 261 $ |
|
| Before capitalization |
62 524 $ |
2 % |
| After capitalization 62 524 $ + 70 658 $ (average mortgage paid) = |
133 182 $ |
4 % |
| After capitalization and appreciation (PV) |
395 252 $ |
13 % |
| Ratios |
| Price per unit |
= 8 227 000 $ ÷ 39 logements |
210 949 $ |
| Price per room |
= 8 227 000 $ ÷ 179,5 pièces |
45 833 $ |
| Price per room x 4 1/2 |
|
206 248 $ |
| GRM ratio |
8 227 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.64 |
| NRM ratio |
8 227 000 $ ÷
318 339 $ (Net income) |
25.844 |
| Cap. Rate |
318 339 $ (Net income) ÷
8 227 000 $ |
3.87 % |
| DCR ratio |
318 339 $ (Net income) ÷
255 816 $ |
1.24 |
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. |
 |
