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 |
| 2600856 |
41 |
8 255 000 $ |
201 341 $ |
47 579 $ |
214 107 $ |
15.99 |
22.922 |
0.04 |
1.30 |
2 979 456 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 979 456 $ |
|
| Before capitalization |
83 853 $ |
3 % |
| After capitalization 83 853 $ + 68 066 $ (average mortgage paid) = |
151 919 $ |
5 % |
| After capitalization and appreciation (PV) |
414 880 $ |
14 % |
| Ratios |
| Price per unit |
= 8 255 000 $ ÷ 41 logements |
201 341 $ |
| Price per room |
= 8 255 000 $ ÷ 173,5 pièces |
47 579 $ |
| Price per room x 4 1/2 |
|
214 107 $ |
| GRM ratio |
8 255 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.99 |
| NRM ratio |
8 255 000 $ ÷
360 133 $ (Net income) |
22.922 |
| Cap. Rate |
360 133 $ (Net income) ÷
8 255 000 $ |
4.36 % |
| DCR ratio |
360 133 $ (Net income) ÷
276 279 $ |
1.30 |
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. |
 |
