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 |
| 2617071 |
36 |
8 936 000 $ |
248 222 $ |
63 376 $ |
285 191 $ |
18.05 |
26.393 |
0.04 |
1.18 |
3 540 940 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 540 940 $ |
|
| Before capitalization |
51 753 $ |
1 % |
| After capitalization 51 753 $ + 64 881 $ (average mortgage paid) = |
116 634 $ |
3 % |
| After capitalization and appreciation (PV) |
401 288 $ |
11 % |
| Ratios |
| Price per unit |
= 8 936 000 $ ÷ 36 logements |
248 222 $ |
| Price per room |
= 8 936 000 $ ÷ 141,0 pièces |
63 376 $ |
| Price per room x 4 1/2 |
|
285 191 $ |
| GRM ratio |
8 936 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.05 |
| NRM ratio |
8 936 000 $ ÷
338 576 $ (Net income) |
26.393 |
| Cap. Rate |
338 576 $ (Net income) ÷
8 936 000 $ |
3.79 % |
| DCR ratio |
338 576 $ (Net income) ÷
286 824 $ |
1.18 |
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. |
 |
