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 |
| 2612410 |
37 |
8 929 000 $ |
241 324 $ |
65 414 $ |
294 363 $ |
17.86 |
25.703 |
0.04 |
1.15 |
3 290 012 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
3 290 012 $ |
|
| Before capitalization |
44 402 $ |
1 % |
| After capitalization 44 402 $ + 66 616 $ (average mortgage paid) = |
111 017 $ |
3 % |
| After capitalization and appreciation (PV) |
395 450 $ |
12 % |
| Ratios |
| Price per unit |
= 8 929 000 $ ÷ 37 logements |
241 324 $ |
| Price per room |
= 8 929 000 $ ÷ 136,5 pièces |
65 414 $ |
| Price per room x 4 1/2 |
|
294 363 $ |
| GRM ratio |
8 929 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.86 |
| NRM ratio |
8 929 000 $ ÷
347 388 $ (Net income) |
25.703 |
| Cap. Rate |
347 388 $ (Net income) ÷
8 929 000 $ |
3.89 % |
| DCR ratio |
347 388 $ (Net income) ÷
302 986 $ |
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. |
 |
