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 |
| 2534024 |
38 |
8 528 000 $ |
224 421 $ |
45 362 $ |
204 128 $ |
17.78 |
25.030 |
0.04 |
1.16 |
3 053 108 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 053 108 $ |
|
| Before capitalization |
46 664 $ |
2 % |
| After capitalization 46 664 $ + 67 824 $ (average mortgage paid) = |
114 488 $ |
4 % |
| After capitalization and appreciation (PV) |
386 145 $ |
13 % |
| Ratios |
| Price per unit |
= 8 528 000 $ ÷ 38 logements |
224 421 $ |
| Price per room |
= 8 528 000 $ ÷ 188,0 pièces |
45 362 $ |
| Price per room x 4 1/2 |
|
204 128 $ |
| GRM ratio |
8 528 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.78 |
| NRM ratio |
8 528 000 $ ÷
340 718 $ (Net income) |
25.030 |
| Cap. Rate |
340 718 $ (Net income) ÷
8 528 000 $ |
4.00 % |
| DCR ratio |
340 718 $ (Net income) ÷
294 054 $ |
1.16 |
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. |
 |
