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 |
| 2593658 |
39 |
8 425 000 $ |
216 026 $ |
52 821 $ |
237 696 $ |
19.01 |
27.918 |
0.04 |
1.18 |
3 530 396 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 530 396 $ |
|
| Before capitalization |
45 784 $ |
1 % |
| After capitalization 45 784 $ + 63 784 $ (average mortgage paid) = |
109 568 $ |
3 % |
| After capitalization and appreciation (PV) |
377 943 $ |
11 % |
| Ratios |
| Price per unit |
= 8 425 000 $ ÷ 39 logements |
216 026 $ |
| Price per room |
= 8 425 000 $ ÷ 159,5 pièces |
52 821 $ |
| Price per room x 4 1/2 |
|
237 696 $ |
| GRM ratio |
8 425 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.01 |
| NRM ratio |
8 425 000 $ ÷
301 779 $ (Net income) |
27.918 |
| Cap. Rate |
301 779 $ (Net income) ÷
8 425 000 $ |
3.58 % |
| DCR ratio |
301 779 $ (Net income) ÷
255 995 $ |
1.18 |
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. |
 |
