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 |
| 2542419 |
39 |
8 501 000 $ |
217 974 $ |
43 707 $ |
196 681 $ |
16.93 |
24.669 |
0.04 |
1.23 |
2 854 065 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 854 065 $ |
|
| Before capitalization |
63 689 $ |
2 % |
| After capitalization 63 689 $ + 77 592 $ (average mortgage paid) = |
141 281 $ |
5 % |
| After capitalization and appreciation (PV) |
412 078 $ |
14 % |
| Ratios |
| Price per unit |
= 8 501 000 $ ÷ 39 logements |
217 974 $ |
| Price per room |
= 8 501 000 $ ÷ 194,5 pièces |
43 707 $ |
| Price per room x 4 1/2 |
|
196 681 $ |
| GRM ratio |
8 501 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.93 |
| NRM ratio |
8 501 000 $ ÷
344 609 $ (Net income) |
24.669 |
| Cap. Rate |
344 609 $ (Net income) ÷
8 501 000 $ |
4.05 % |
| DCR ratio |
344 609 $ (Net income) ÷
280 919 $ |
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. |
 |
