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 |
| 2591368 |
35 |
8 108 000 $ |
231 657 $ |
56 306 $ |
253 375 $ |
15.70 |
22.080 |
0.05 |
1.32 |
2 853 068 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 853 068 $ |
|
| Before capitalization |
89 437 $ |
3 % |
| After capitalization 89 437 $ + 63 359 $ (average mortgage paid) = |
152 797 $ |
5 % |
| After capitalization and appreciation (PV) |
411 076 $ |
14 % |
| Ratios |
| Price per unit |
= 8 108 000 $ ÷ 35 logements |
231 657 $ |
| Price per room |
= 8 108 000 $ ÷ 144,0 pièces |
56 306 $ |
| Price per room x 4 1/2 |
|
253 375 $ |
| GRM ratio |
8 108 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.70 |
| NRM ratio |
8 108 000 $ ÷
367 214 $ (Net income) |
22.080 |
| Cap. Rate |
367 214 $ (Net income) ÷
8 108 000 $ |
4.53 % |
| DCR ratio |
367 214 $ (Net income) ÷
277 775 $ |
1.32 |
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. |
 |
