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 |
| 2604373 |
33 |
8 581 000 $ |
260 030 $ |
62 864 $ |
282 890 $ |
16.51 |
23.103 |
0.04 |
1.23 |
2 972 869 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 972 869 $ |
|
| Before capitalization |
69 229 $ |
2 % |
| After capitalization 69 229 $ + 65 803 $ (average mortgage paid) = |
135 032 $ |
5 % |
| After capitalization and appreciation (PV) |
408 377 $ |
14 % |
| Ratios |
| Price per unit |
= 8 581 000 $ ÷ 33 logements |
260 030 $ |
| Price per room |
= 8 581 000 $ ÷ 136,5 pièces |
62 864 $ |
| Price per room x 4 1/2 |
|
282 890 $ |
| GRM ratio |
8 581 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.51 |
| NRM ratio |
8 581 000 $ ÷
371 419 $ (Net income) |
23.103 |
| Cap. Rate |
371 419 $ (Net income) ÷
8 581 000 $ |
4.33 % |
| DCR ratio |
371 419 $ (Net income) ÷
302 191 $ |
1.23 |
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. |
 |
