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 |
| 2591474 |
33 |
8 003 000 $ |
242 515 $ |
57 576 $ |
259 090 $ |
16.49 |
23.158 |
0.04 |
1.27 |
2 854 541 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 854 541 $ |
|
| Before capitalization |
73 196 $ |
3 % |
| After capitalization 73 196 $ + 62 016 $ (average mortgage paid) = |
135 212 $ |
5 % |
| After capitalization and appreciation (PV) |
390 147 $ |
14 % |
| Ratios |
| Price per unit |
= 8 003 000 $ ÷ 33 logements |
242 515 $ |
| Price per room |
= 8 003 000 $ ÷ 139,0 pièces |
57 576 $ |
| Price per room x 4 1/2 |
|
259 090 $ |
| GRM ratio |
8 003 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.49 |
| NRM ratio |
8 003 000 $ ÷
345 581 $ (Net income) |
23.158 |
| Cap. Rate |
345 581 $ (Net income) ÷
8 003 000 $ |
4.32 % |
| DCR ratio |
345 581 $ (Net income) ÷
272 386 $ |
1.27 |
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. |
 |
