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 |
| 2534149 |
41 |
8 703 000 $ |
212 268 $ |
42 350 $ |
190 577 $ |
16.91 |
23.981 |
0.04 |
1.17 |
2 943 003 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
2 943 003 $ |
|
| Before capitalization |
53 977 $ |
2 % |
| After capitalization 53 977 $ + 71 257 $ (average mortgage paid) = |
125 233 $ |
4 % |
| After capitalization and appreciation (PV) |
402 464 $ |
14 % |
| Ratios |
| Price per unit |
= 8 703 000 $ ÷ 41 logements |
212 268 $ |
| Price per room |
= 8 703 000 $ ÷ 205,5 pièces |
42 350 $ |
| Price per room x 4 1/2 |
|
190 577 $ |
| GRM ratio |
8 703 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.91 |
| NRM ratio |
8 703 000 $ ÷
362 914 $ (Net income) |
23.981 |
| Cap. Rate |
362 914 $ (Net income) ÷
8 703 000 $ |
4.17 % |
| DCR ratio |
362 914 $ (Net income) ÷
308 937 $ |
1.17 |
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. |
 |
