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 |
| 2571113 |
53 |
8 207 000 $ |
154 849 $ |
38 261 $ |
172 175 $ |
15.70 |
24.088 |
0.04 |
1.21 |
2 785 299 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 785 299 $ |
|
| Before capitalization |
59 536 $ |
2 % |
| After capitalization 59 536 $ + 70 058 $ (average mortgage paid) = |
129 594 $ |
5 % |
| After capitalization and appreciation (PV) |
391 025 $ |
14 % |
| Ratios |
| Price per unit |
= 8 207 000 $ ÷ 53 logements |
154 849 $ |
| Price per room |
= 8 207 000 $ ÷ 214,5 pièces |
38 261 $ |
| Price per room x 4 1/2 |
|
172 175 $ |
| GRM ratio |
8 207 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.70 |
| NRM ratio |
8 207 000 $ ÷
340 715 $ (Net income) |
24.088 |
| Cap. Rate |
340 715 $ (Net income) ÷
8 207 000 $ |
4.15 % |
| DCR ratio |
340 715 $ (Net income) ÷
281 178 $ |
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. |
 |
