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 |
| 2594496 |
32 |
8 038 000 $ |
251 188 $ |
64 562 $ |
290 530 $ |
18.92 |
27.187 |
0.04 |
1.22 |
3 466 237 $ |
2 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
3 466 237 $ |
|
| Before capitalization |
52 421 $ |
2 % |
| After capitalization 52 421 $ + 54 752 $ (average mortgage paid) = |
107 173 $ |
3 % |
| After capitalization and appreciation (PV) |
363 224 $ |
10 % |
| Ratios |
| Price per unit |
= 8 038 000 $ ÷ 32 logements |
251 188 $ |
| Price per room |
= 8 038 000 $ ÷ 124,5 pièces |
64 562 $ |
| Price per room x 4 1/2 |
|
290 530 $ |
| GRM ratio |
8 038 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.92 |
| NRM ratio |
8 038 000 $ ÷
295 653 $ (Net income) |
27.187 |
| Cap. Rate |
295 653 $ (Net income) ÷
8 038 000 $ |
3.68 % |
| DCR ratio |
295 653 $ (Net income) ÷
243 232 $ |
1.22 |
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. |
 |
