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 |
| 2532705 |
38 |
8 158 000 $ |
214 684 $ |
43 626 $ |
196 316 $ |
17.53 |
25.065 |
0.04 |
1.16 |
2 908 905 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 908 905 $ |
|
| Before capitalization |
43 758 $ |
2 % |
| After capitalization 43 758 $ + 64 979 $ (average mortgage paid) = |
108 737 $ |
4 % |
| After capitalization and appreciation (PV) |
368 608 $ |
13 % |
| Ratios |
| Price per unit |
= 8 158 000 $ ÷ 38 logements |
214 684 $ |
| Price per room |
= 8 158 000 $ ÷ 187,0 pièces |
43 626 $ |
| Price per room x 4 1/2 |
|
196 316 $ |
| GRM ratio |
8 158 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.53 |
| NRM ratio |
8 158 000 $ ÷
325 479 $ (Net income) |
25.065 |
| Cap. Rate |
325 479 $ (Net income) ÷
8 158 000 $ |
3.99 % |
| DCR ratio |
325 479 $ (Net income) ÷
281 719 $ |
1.16 |
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. |
 |
