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 |
| 2585988 |
47 |
8 189 000 $ |
174 234 $ |
46 928 $ |
211 178 $ |
16.17 |
25.499 |
0.04 |
1.29 |
3 406 438 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 406 438 $ |
|
| Before capitalization |
72 192 $ |
2 % |
| After capitalization 72 192 $ + 62 029 $ (average mortgage paid) = |
134 221 $ |
4 % |
| After capitalization and appreciation (PV) |
395 079 $ |
12 % |
| Ratios |
| Price per unit |
= 8 189 000 $ ÷ 47 logements |
174 234 $ |
| Price per room |
= 8 189 000 $ ÷ 174,5 pièces |
46 928 $ |
| Price per room x 4 1/2 |
|
211 178 $ |
| GRM ratio |
8 189 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.17 |
| NRM ratio |
8 189 000 $ ÷
321 146 $ (Net income) |
25.499 |
| Cap. Rate |
321 146 $ (Net income) ÷
8 189 000 $ |
3.92 % |
| DCR ratio |
321 146 $ (Net income) ÷
248 954 $ |
1.29 |
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. |
 |
