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 |
| 2554650 |
39 |
8 076 000 $ |
207 077 $ |
44 992 $ |
202 462 $ |
17.14 |
25.010 |
0.04 |
1.24 |
2 892 403 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
2 892 403 $ |
|
| Before capitalization |
62 642 $ |
2 % |
| After capitalization 62 642 $ + 70 538 $ (average mortgage paid) = |
133 180 $ |
5 % |
| After capitalization and appreciation (PV) |
390 440 $ |
13 % |
| Ratios |
| Price per unit |
= 8 076 000 $ ÷ 39 logements |
207 077 $ |
| Price per room |
= 8 076 000 $ ÷ 179,5 pièces |
44 992 $ |
| Price per room x 4 1/2 |
|
202 462 $ |
| GRM ratio |
8 076 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.14 |
| NRM ratio |
8 076 000 $ ÷
322 907 $ (Net income) |
25.010 |
| Cap. Rate |
322 907 $ (Net income) ÷
8 076 000 $ |
4.00 % |
| DCR ratio |
322 907 $ (Net income) ÷
260 264 $ |
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. |
 |
