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 |
| 2547656 |
39 |
8 130 000 $ |
208 462 $ |
45 042 $ |
202 687 $ |
17.56 |
25.998 |
0.04 |
1.24 |
3 069 867 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 069 867 $ |
|
| Before capitalization |
60 778 $ |
2 % |
| After capitalization 60 778 $ + 69 589 $ (average mortgage paid) = |
130 367 $ |
4 % |
| After capitalization and appreciation (PV) |
389 345 $ |
13 % |
| Ratios |
| Price per unit |
= 8 130 000 $ ÷ 39 logements |
208 462 $ |
| Price per room |
= 8 130 000 $ ÷ 180,5 pièces |
45 042 $ |
| Price per room x 4 1/2 |
|
202 687 $ |
| GRM ratio |
8 130 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.56 |
| NRM ratio |
8 130 000 $ ÷
312 723 $ (Net income) |
25.998 |
| Cap. Rate |
312 723 $ (Net income) ÷
8 130 000 $ |
3.85 % |
| DCR ratio |
312 723 $ (Net income) ÷
251 946 $ |
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. |
 |
