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 |
| 2521864 |
44 |
8 329 000 $ |
189 295 $ |
38 206 $ |
171 929 $ |
15.53 |
22.755 |
0.04 |
1.18 |
2 542 922 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
2 542 922 $ |
|
| Before capitalization |
56 348 $ |
2 % |
| After capitalization 56 348 $ + 71 429 $ (average mortgage paid) = |
127 777 $ |
5 % |
| After capitalization and appreciation (PV) |
393 095 $ |
15 % |
| Ratios |
| Price per unit |
= 8 329 000 $ ÷ 44 logements |
189 295 $ |
| Price per room |
= 8 329 000 $ ÷ 218,0 pièces |
38 206 $ |
| Price per room x 4 1/2 |
|
171 929 $ |
| GRM ratio |
8 329 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.53 |
| NRM ratio |
8 329 000 $ ÷
366 031 $ (Net income) |
22.755 |
| Cap. Rate |
366 031 $ (Net income) ÷
8 329 000 $ |
4.39 % |
| DCR ratio |
366 031 $ (Net income) ÷
309 684 $ |
1.18 |
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. |
 |
