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 |
| 2605806 |
36 |
8 711 000 $ |
241 972 $ |
60 916 $ |
274 122 $ |
16.69 |
23.583 |
0.04 |
1.23 |
3 139 040 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 139 040 $ |
|
| Before capitalization |
70 050 $ |
2 % |
| After capitalization 70 050 $ + 65 785 $ (average mortgage paid) = |
135 835 $ |
4 % |
| After capitalization and appreciation (PV) |
413 324 $ |
13 % |
| Ratios |
| Price per unit |
= 8 711 000 $ ÷ 36 logements |
241 972 $ |
| Price per room |
= 8 711 000 $ ÷ 143,0 pièces |
60 916 $ |
| Price per room x 4 1/2 |
|
274 122 $ |
| GRM ratio |
8 711 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.69 |
| NRM ratio |
8 711 000 $ ÷
369 370 $ (Net income) |
23.583 |
| Cap. Rate |
369 370 $ (Net income) ÷
8 711 000 $ |
4.24 % |
| DCR ratio |
369 370 $ (Net income) ÷
299 320 $ |
1.23 |
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. |
 |
