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 |
| 2604489 |
37 |
8 298 000 $ |
224 270 $ |
55 879 $ |
251 455 $ |
18.88 |
27.028 |
0.04 |
1.14 |
3 249 579 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
3 249 579 $ |
|
| Before capitalization |
37 386 $ |
1 % |
| After capitalization 37 386 $ + 63 596 $ (average mortgage paid) = |
100 983 $ |
3 % |
| After capitalization and appreciation (PV) |
365 314 $ |
11 % |
| Ratios |
| Price per unit |
= 8 298 000 $ ÷ 37 logements |
224 270 $ |
| Price per room |
= 8 298 000 $ ÷ 148,5 pièces |
55 879 $ |
| Price per room x 4 1/2 |
|
251 455 $ |
| GRM ratio |
8 298 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.88 |
| NRM ratio |
8 298 000 $ ÷
307 010 $ (Net income) |
27.028 |
| Cap. Rate |
307 010 $ (Net income) ÷
8 298 000 $ |
3.70 % |
| DCR ratio |
307 010 $ (Net income) ÷
269 624 $ |
1.14 |
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. |
 |
