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 |
| 2591398 |
39 |
8 853 000 $ |
227 000 $ |
56 032 $ |
252 142 $ |
16.25 |
22.957 |
0.04 |
1.32 |
3 316 880 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
3 316 880 $ |
|
| Before capitalization |
92 909 $ |
3 % |
| After capitalization 92 909 $ + 67 083 $ (average mortgage paid) = |
159 992 $ |
5 % |
| After capitalization and appreciation (PV) |
442 004 $ |
13 % |
| Ratios |
| Price per unit |
= 8 853 000 $ ÷ 39 logements |
227 000 $ |
| Price per room |
= 8 853 000 $ ÷ 158,0 pièces |
56 032 $ |
| Price per room x 4 1/2 |
|
252 142 $ |
| GRM ratio |
8 853 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.25 |
| NRM ratio |
8 853 000 $ ÷
385 631 $ (Net income) |
22.957 |
| Cap. Rate |
385 631 $ (Net income) ÷
8 853 000 $ |
4.36 % |
| DCR ratio |
385 631 $ (Net income) ÷
292 721 $ |
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. |
 |
