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 |
| 2612402 |
37 |
8 288 000 $ |
224 000 $ |
55 811 $ |
251 152 $ |
18.48 |
26.303 |
0.04 |
1.14 |
3 092 537 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
3 092 537 $ |
|
| Before capitalization |
37 738 $ |
1 % |
| After capitalization 37 738 $ + 65 347 $ (average mortgage paid) = |
103 085 $ |
3 % |
| After capitalization and appreciation (PV) |
367 096 $ |
12 % |
| Ratios |
| Price per unit |
= 8 288 000 $ ÷ 37 logements |
224 000 $ |
| Price per room |
= 8 288 000 $ ÷ 148,5 pièces |
55 811 $ |
| Price per room x 4 1/2 |
|
251 152 $ |
| GRM ratio |
8 288 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.48 |
| NRM ratio |
8 288 000 $ ÷
315 092 $ (Net income) |
26.303 |
| Cap. Rate |
315 092 $ (Net income) ÷
8 288 000 $ |
3.80 % |
| DCR ratio |
315 092 $ (Net income) ÷
277 355 $ |
1.14 |
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. |
 |
