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 |
| 2597513 |
34 |
8 693 000 $ |
255 676 $ |
62 093 $ |
279 418 $ |
18.63 |
26.783 |
0.04 |
1.20 |
3 594 588 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 594 588 $ |
|
| Before capitalization |
54 043 $ |
2 % |
| After capitalization 54 043 $ + 61 553 $ (average mortgage paid) = |
115 596 $ |
3 % |
| After capitalization and appreciation (PV) |
392 511 $ |
11 % |
| Ratios |
| Price per unit |
= 8 693 000 $ ÷ 34 logements |
255 676 $ |
| Price per room |
= 8 693 000 $ ÷ 140,0 pièces |
62 093 $ |
| Price per room x 4 1/2 |
|
279 418 $ |
| GRM ratio |
8 693 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.63 |
| NRM ratio |
8 693 000 $ ÷
324 569 $ (Net income) |
26.783 |
| Cap. Rate |
324 569 $ (Net income) ÷
8 693 000 $ |
3.73 % |
| DCR ratio |
324 569 $ (Net income) ÷
270 526 $ |
1.20 |
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. |
 |
