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 |
| 2591504 |
38 |
8 763 000 $ |
230 605 $ |
54 598 $ |
245 692 $ |
15.36 |
21.538 |
0.05 |
1.33 |
2 981 419 $ |
3 % |
6 % |
15 % |
| Yields of the investment |
| Cashdown |
2 981 419 $ |
|
| Before capitalization |
101 792 $ |
3 % |
| After capitalization 101 792 $ + 70 160 $ (average mortgage paid) = |
171 952 $ |
6 % |
| After capitalization and appreciation (PV) |
451 095 $ |
15 % |
| Ratios |
| Price per unit |
= 8 763 000 $ ÷ 38 logements |
230 605 $ |
| Price per room |
= 8 763 000 $ ÷ 160,5 pièces |
54 598 $ |
| Price per room x 4 1/2 |
|
245 692 $ |
| GRM ratio |
8 763 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.36 |
| NRM ratio |
8 763 000 $ ÷
406 862 $ (Net income) |
21.538 |
| Cap. Rate |
406 862 $ (Net income) ÷
8 763 000 $ |
4.64 % |
| DCR ratio |
406 862 $ (Net income) ÷
305 069 $ |
1.33 |
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. |
 |
