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 |
| 2554781 |
42 |
8 352 000 $ |
198 857 $ |
42 396 $ |
190 782 $ |
16.66 |
24.526 |
0.04 |
1.26 |
2 953 808 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 953 808 $ |
|
| Before capitalization |
69 767 $ |
2 % |
| After capitalization 69 767 $ + 73 439 $ (average mortgage paid) = |
143 206 $ |
5 % |
| After capitalization and appreciation (PV) |
409 256 $ |
14 % |
| Ratios |
| Price per unit |
= 8 352 000 $ ÷ 42 logements |
198 857 $ |
| Price per room |
= 8 352 000 $ ÷ 197,0 pièces |
42 396 $ |
| Price per room x 4 1/2 |
|
190 782 $ |
| GRM ratio |
8 352 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.66 |
| NRM ratio |
8 352 000 $ ÷
340 536 $ (Net income) |
24.526 |
| Cap. Rate |
340 536 $ (Net income) ÷
8 352 000 $ |
4.08 % |
| DCR ratio |
340 536 $ (Net income) ÷
270 769 $ |
1.26 |
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. |
 |
