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 |
| 2612292 |
39 |
9 181 000 $ |
235 410 $ |
61 003 $ |
274 515 $ |
17.68 |
25.498 |
0.04 |
1.19 |
3 538 025 $ |
2 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
3 538 025 $ |
|
| Before capitalization |
56 662 $ |
2 % |
| After capitalization 56 662 $ + 66 711 $ (average mortgage paid) = |
123 373 $ |
3 % |
| After capitalization and appreciation (PV) |
415 831 $ |
12 % |
| Ratios |
| Price per unit |
= 9 181 000 $ ÷ 39 logements |
235 410 $ |
| Price per room |
= 9 181 000 $ ÷ 150,5 pièces |
61 003 $ |
| Price per room x 4 1/2 |
|
274 515 $ |
| GRM ratio |
9 181 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.68 |
| NRM ratio |
9 181 000 $ ÷
360 070 $ (Net income) |
25.498 |
| Cap. Rate |
360 070 $ (Net income) ÷
9 181 000 $ |
3.92 % |
| DCR ratio |
360 070 $ (Net income) ÷
303 409 $ |
1.19 |
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. |
 |
