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 |
| 2605817 |
39 |
9 476 000 $ |
242 974 $ |
59 411 $ |
267 348 $ |
16.21 |
22.770 |
0.04 |
1.25 |
3 290 030 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
3 290 030 $ |
|
| Before capitalization |
83 784 $ |
3 % |
| After capitalization 83 784 $ + 73 273 $ (average mortgage paid) = |
157 057 $ |
5 % |
| After capitalization and appreciation (PV) |
458 913 $ |
14 % |
| Ratios |
| Price per unit |
= 9 476 000 $ ÷ 39 logements |
242 974 $ |
| Price per room |
= 9 476 000 $ ÷ 159,5 pièces |
59 411 $ |
| Price per room x 4 1/2 |
|
267 348 $ |
| GRM ratio |
9 476 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.21 |
| NRM ratio |
9 476 000 $ ÷
416 171 $ (Net income) |
22.770 |
| Cap. Rate |
416 171 $ (Net income) ÷
9 476 000 $ |
4.39 % |
| DCR ratio |
416 171 $ (Net income) ÷
332 386 $ |
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. |
 |
