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 |
| 2591373 |
34 |
8 093 000 $ |
238 029 $ |
59 289 $ |
266 802 $ |
17.61 |
24.951 |
0.04 |
1.25 |
3 190 002 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 190 002 $ |
|
| Before capitalization |
64 313 $ |
2 % |
| After capitalization 64 313 $ + 58 940 $ (average mortgage paid) = |
123 253 $ |
4 % |
| After capitalization and appreciation (PV) |
381 055 $ |
12 % |
| Ratios |
| Price per unit |
= 8 093 000 $ ÷ 34 logements |
238 029 $ |
| Price per room |
= 8 093 000 $ ÷ 136,5 pièces |
59 289 $ |
| Price per room x 4 1/2 |
|
266 802 $ |
| GRM ratio |
8 093 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.61 |
| NRM ratio |
8 093 000 $ ÷
324 351 $ (Net income) |
24.951 |
| Cap. Rate |
324 351 $ (Net income) ÷
8 093 000 $ |
4.01 % |
| DCR ratio |
324 351 $ (Net income) ÷
260 038 $ |
1.25 |
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. |
 |
