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 |
| 2617058 |
35 |
8 786 000 $ |
251 029 $ |
62 312 $ |
280 404 $ |
17.05 |
23.968 |
0.04 |
1.17 |
2 914 767 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 914 767 $ |
|
| Before capitalization |
53 002 $ |
2 % |
| After capitalization 53 002 $ + 69 986 $ (average mortgage paid) = |
122 987 $ |
4 % |
| After capitalization and appreciation (PV) |
402 865 $ |
14 % |
| Ratios |
| Price per unit |
= 8 786 000 $ ÷ 35 logements |
251 029 $ |
| Price per room |
= 8 786 000 $ ÷ 141,0 pièces |
62 312 $ |
| Price per room x 4 1/2 |
|
280 404 $ |
| GRM ratio |
8 786 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.05 |
| NRM ratio |
8 786 000 $ ÷
366 576 $ (Net income) |
23.968 |
| Cap. Rate |
366 576 $ (Net income) ÷
8 786 000 $ |
4.17 % |
| DCR ratio |
366 576 $ (Net income) ÷
313 576 $ |
1.17 |
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. |
 |
