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 |
| 2612413 |
34 |
8 809 000 $ |
259 088 $ |
67 762 $ |
304 927 $ |
17.83 |
25.441 |
0.04 |
1.14 |
3 191 831 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
3 191 831 $ |
|
| Before capitalization |
43 442 $ |
1 % |
| After capitalization 43 442 $ + 65 944 $ (average mortgage paid) = |
109 386 $ |
3 % |
| After capitalization and appreciation (PV) |
389 994 $ |
12 % |
| Ratios |
| Price per unit |
= 8 809 000 $ ÷ 34 logements |
259 088 $ |
| Price per room |
= 8 809 000 $ ÷ 130,0 pièces |
67 762 $ |
| Price per room x 4 1/2 |
|
304 927 $ |
| GRM ratio |
8 809 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.83 |
| NRM ratio |
8 809 000 $ ÷
346 257 $ (Net income) |
25.441 |
| Cap. Rate |
346 257 $ (Net income) ÷
8 809 000 $ |
3.93 % |
| DCR ratio |
346 257 $ (Net income) ÷
302 815 $ |
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. |
 |
