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 |
| 2597371 |
34 |
8 108 000 $ |
238 471 $ |
56 699 $ |
255 147 $ |
16.09 |
22.824 |
0.04 |
1.28 |
2 896 632 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 896 632 $ |
|
| Before capitalization |
77 203 $ |
3 % |
| After capitalization 77 203 $ + 61 938 $ (average mortgage paid) = |
139 141 $ |
5 % |
| After capitalization and appreciation (PV) |
397 421 $ |
14 % |
| Ratios |
| Price per unit |
= 8 108 000 $ ÷ 34 logements |
238 471 $ |
| Price per room |
= 8 108 000 $ ÷ 143,0 pièces |
56 699 $ |
| Price per room x 4 1/2 |
|
255 147 $ |
| GRM ratio |
8 108 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.09 |
| NRM ratio |
8 108 000 $ ÷
355 238 $ (Net income) |
22.824 |
| Cap. Rate |
355 238 $ (Net income) ÷
8 108 000 $ |
4.38 % |
| DCR ratio |
355 238 $ (Net income) ÷
278 036 $ |
1.28 |
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. |
 |
