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 |
| 2612408 |
33 |
8 199 000 $ |
248 455 $ |
65 331 $ |
293 988 $ |
17.04 |
24.048 |
0.04 |
1.15 |
2 698 495 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 698 495 $ |
|
| Before capitalization |
43 244 $ |
2 % |
| After capitalization 43 244 $ + 63 831 $ (average mortgage paid) = |
107 075 $ |
4 % |
| After capitalization and appreciation (PV) |
368 253 $ |
14 % |
| Ratios |
| Price per unit |
= 8 199 000 $ ÷ 33 logements |
248 455 $ |
| Price per room |
= 8 199 000 $ ÷ 125,5 pièces |
65 331 $ |
| Price per room x 4 1/2 |
|
293 988 $ |
| GRM ratio |
8 199 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.04 |
| NRM ratio |
8 199 000 $ ÷
340 938 $ (Net income) |
24.048 |
| Cap. Rate |
340 938 $ (Net income) ÷
8 199 000 $ |
4.16 % |
| DCR ratio |
340 938 $ (Net income) ÷
297 695 $ |
1.15 |
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. |
 |
