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 |
| 2604477 |
34 |
8 716 000 $ |
256 353 $ |
63 159 $ |
284 217 $ |
17.54 |
24.731 |
0.04 |
1.19 |
3 207 679 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
3 207 679 $ |
|
| Before capitalization |
56 368 $ |
2 % |
| After capitalization 56 368 $ + 65 050 $ (average mortgage paid) = |
121 417 $ |
4 % |
| After capitalization and appreciation (PV) |
399 064 $ |
12 % |
| Ratios |
| Price per unit |
= 8 716 000 $ ÷ 34 logements |
256 353 $ |
| Price per room |
= 8 716 000 $ ÷ 138,0 pièces |
63 159 $ |
| Price per room x 4 1/2 |
|
284 217 $ |
| GRM ratio |
8 716 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.54 |
| NRM ratio |
8 716 000 $ ÷
352 440 $ (Net income) |
24.731 |
| Cap. Rate |
352 440 $ (Net income) ÷
8 716 000 $ |
4.04 % |
| DCR ratio |
352 440 $ (Net income) ÷
296 073 $ |
1.19 |
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. |
 |
