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 |
| 2554659 |
40 |
8 381 000 $ |
209 525 $ |
44 344 $ |
199 548 $ |
17.06 |
25.052 |
0.04 |
1.23 |
3 000 152 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
3 000 152 $ |
|
| Before capitalization |
63 091 $ |
2 % |
| After capitalization 63 091 $ + 72 662 $ (average mortgage paid) = |
135 753 $ |
5 % |
| After capitalization and appreciation (PV) |
402 728 $ |
13 % |
| Ratios |
| Price per unit |
= 8 381 000 $ ÷ 40 logements |
209 525 $ |
| Price per room |
= 8 381 000 $ ÷ 189,0 pièces |
44 344 $ |
| Price per room x 4 1/2 |
|
199 548 $ |
| GRM ratio |
8 381 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.06 |
| NRM ratio |
8 381 000 $ ÷
334 547 $ (Net income) |
25.052 |
| Cap. Rate |
334 547 $ (Net income) ÷
8 381 000 $ |
3.99 % |
| DCR ratio |
334 547 $ (Net income) ÷
271 455 $ |
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. |
 |
