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 |
| 2604380 |
42 |
9 058 000 $ |
215 667 $ |
53 282 $ |
239 771 $ |
17.26 |
24.595 |
0.04 |
1.21 |
3 376 457 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 376 457 $ |
|
| Before capitalization |
64 697 $ |
2 % |
| After capitalization 64 697 $ + 71 289 $ (average mortgage paid) = |
135 985 $ |
4 % |
| After capitalization and appreciation (PV) |
424 525 $ |
13 % |
| Ratios |
| Price per unit |
= 9 058 000 $ ÷ 42 logements |
215 667 $ |
| Price per room |
= 9 058 000 $ ÷ 170,0 pièces |
53 282 $ |
| Price per room x 4 1/2 |
|
239 771 $ |
| GRM ratio |
9 058 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.26 |
| NRM ratio |
9 058 000 $ ÷
368 290 $ (Net income) |
24.595 |
| Cap. Rate |
368 290 $ (Net income) ÷
9 058 000 $ |
4.07 % |
| DCR ratio |
368 290 $ (Net income) ÷
303 594 $ |
1.21 |
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. |
 |
