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 |
| 2597521 |
36 |
8 798 000 $ |
244 389 $ |
60 676 $ |
273 041 $ |
17.67 |
25.413 |
0.04 |
1.25 |
3 616 881 $ |
2 % |
4 % |
11 % |
| Yields of the investment |
| Cashdown |
3 616 881 $ |
|
| Before capitalization |
69 018 $ |
2 % |
| After capitalization 69 018 $ + 61 726 $ (average mortgage paid) = |
130 744 $ |
4 % |
| After capitalization and appreciation (PV) |
411 004 $ |
11 % |
| Ratios |
| Price per unit |
= 8 798 000 $ ÷ 36 logements |
244 389 $ |
| Price per room |
= 8 798 000 $ ÷ 145,0 pièces |
60 676 $ |
| Price per room x 4 1/2 |
|
273 041 $ |
| GRM ratio |
8 798 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.67 |
| NRM ratio |
8 798 000 $ ÷
346 202 $ (Net income) |
25.413 |
| Cap. Rate |
346 202 $ (Net income) ÷
8 798 000 $ |
3.94 % |
| DCR ratio |
346 202 $ (Net income) ÷
277 183 $ |
1.25 |
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. |
 |
