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 |
| 2602440 |
40 |
8 455 000 $ |
211 375 $ |
49 735 $ |
223 809 $ |
16.59 |
23.709 |
0.04 |
1.25 |
3 089 523 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
3 089 523 $ |
|
| Before capitalization |
71 956 $ |
2 % |
| After capitalization 71 956 $ + 67 972 $ (average mortgage paid) = |
139 929 $ |
5 % |
| After capitalization and appreciation (PV) |
409 260 $ |
13 % |
| Ratios |
| Price per unit |
= 8 455 000 $ ÷ 40 logements |
211 375 $ |
| Price per room |
= 8 455 000 $ ÷ 170,0 pièces |
49 735 $ |
| Price per room x 4 1/2 |
|
223 809 $ |
| GRM ratio |
8 455 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.59 |
| NRM ratio |
8 455 000 $ ÷
356 610 $ (Net income) |
23.709 |
| Cap. Rate |
356 610 $ (Net income) ÷
8 455 000 $ |
4.22 % |
| DCR ratio |
356 610 $ (Net income) ÷
284 652 $ |
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. |
 |
