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 |
| 2583266 |
38 |
6 369 000 $ |
167 605 $ |
44 538 $ |
200 423 $ |
16.86 |
27.068 |
0.04 |
1.20 |
2 598 556 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
2 598 556 $ |
|
| Before capitalization |
38 955 $ |
1 % |
| After capitalization 38 955 $ + 48 921 $ (average mortgage paid) = |
87 876 $ |
3 % |
| After capitalization and appreciation (PV) |
290 760 $ |
11 % |
| Ratios |
| Price per unit |
= 6 369 000 $ ÷ 38 logements |
167 605 $ |
| Price per room |
= 6 369 000 $ ÷ 143,0 pièces |
44 538 $ |
| Price per room x 4 1/2 |
|
200 423 $ |
| GRM ratio |
6 369 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.86 |
| NRM ratio |
6 369 000 $ ÷
235 298 $ (Net income) |
27.068 |
| Cap. Rate |
235 298 $ (Net income) ÷
6 369 000 $ |
3.69 % |
| DCR ratio |
235 298 $ (Net income) ÷
196 342 $ |
1.20 |
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. |
 |
