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 |
| 2604499 |
38 |
9 566 000 $ |
251 737 $ |
61 321 $ |
275 942 $ |
16.88 |
23.661 |
0.04 |
1.21 |
3 378 421 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 378 421 $ |
|
| Before capitalization |
70 618 $ |
2 % |
| After capitalization 70 618 $ + 72 931 $ (average mortgage paid) = |
143 550 $ |
4 % |
| After capitalization and appreciation (PV) |
448 272 $ |
13 % |
| Ratios |
| Price per unit |
= 9 566 000 $ ÷ 38 logements |
251 737 $ |
| Price per room |
= 9 566 000 $ ÷ 156,0 pièces |
61 321 $ |
| Price per room x 4 1/2 |
|
275 942 $ |
| GRM ratio |
9 566 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.88 |
| NRM ratio |
9 566 000 $ ÷
404 287 $ (Net income) |
23.661 |
| Cap. Rate |
404 287 $ (Net income) ÷
9 566 000 $ |
4.23 % |
| DCR ratio |
404 287 $ (Net income) ÷
333 669 $ |
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. |
 |
