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 |
| 2571120 |
56 |
8 697 000 $ |
155 304 $ |
37 813 $ |
170 159 $ |
15.32 |
23.547 |
0.04 |
1.23 |
2 915 052 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
2 915 052 $ |
|
| Before capitalization |
69 798 $ |
2 % |
| After capitalization 69 798 $ + 74 637 $ (average mortgage paid) = |
144 435 $ |
5 % |
| After capitalization and appreciation (PV) |
421 476 $ |
14 % |
| Ratios |
| Price per unit |
= 8 697 000 $ ÷ 56 logements |
155 304 $ |
| Price per room |
= 8 697 000 $ ÷ 230,0 pièces |
37 813 $ |
| Price per room x 4 1/2 |
|
170 159 $ |
| GRM ratio |
8 697 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.32 |
| NRM ratio |
8 697 000 $ ÷
369 355 $ (Net income) |
23.547 |
| Cap. Rate |
369 355 $ (Net income) ÷
8 697 000 $ |
4.25 % |
| DCR ratio |
369 355 $ (Net income) ÷
299 558 $ |
1.23 |
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. |
 |
