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 |
| 2571115 |
53 |
8 462 000 $ |
159 660 $ |
39 635 $ |
178 356 $ |
15.97 |
24.620 |
0.04 |
1.21 |
2 991 431 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 991 431 $ |
|
| Before capitalization |
60 104 $ |
2 % |
| After capitalization 60 104 $ + 70 661 $ (average mortgage paid) = |
130 765 $ |
4 % |
| After capitalization and appreciation (PV) |
400 319 $ |
13 % |
| Ratios |
| Price per unit |
= 8 462 000 $ ÷ 53 logements |
159 660 $ |
| Price per room |
= 8 462 000 $ ÷ 213,5 pièces |
39 635 $ |
| Price per room x 4 1/2 |
|
178 356 $ |
| GRM ratio |
8 462 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.97 |
| NRM ratio |
8 462 000 $ ÷
343 701 $ (Net income) |
24.620 |
| Cap. Rate |
343 701 $ (Net income) ÷
8 462 000 $ |
4.06 % |
| DCR ratio |
343 701 $ (Net income) ÷
283 598 $ |
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. |
 |
