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 |
| 2617080 |
39 |
8 371 000 $ |
214 641 $ |
56 946 $ |
256 255 $ |
17.88 |
26.001 |
0.04 |
1.12 |
2 941 483 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
2 941 483 $ |
|
| Before capitalization |
34 048 $ |
1 % |
| After capitalization 34 048 $ + 68 707 $ (average mortgage paid) = |
102 755 $ |
3 % |
| After capitalization and appreciation (PV) |
369 412 $ |
13 % |
| Ratios |
| Price per unit |
= 8 371 000 $ ÷ 39 logements |
214 641 $ |
| Price per room |
= 8 371 000 $ ÷ 147,0 pièces |
56 946 $ |
| Price per room x 4 1/2 |
|
256 255 $ |
| GRM ratio |
8 371 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.88 |
| NRM ratio |
8 371 000 $ ÷
321 946 $ (Net income) |
26.001 |
| Cap. Rate |
321 946 $ (Net income) ÷
8 371 000 $ |
3.85 % |
| DCR ratio |
321 946 $ (Net income) ÷
287 899 $ |
1.12 |
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. |
 |
