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 |
| 2601214 |
37 |
8 763 000 $ |
236 838 $ |
54 940 $ |
247 232 $ |
15.45 |
21.729 |
0.05 |
1.29 |
2 866 881 $ |
3 % |
6 % |
15 % |
| Yields of the investment |
| Cashdown |
2 866 881 $ |
|
| Before capitalization |
91 134 $ |
3 % |
| After capitalization 91 134 $ + 71 152 $ (average mortgage paid) = |
162 286 $ |
6 % |
| After capitalization and appreciation (PV) |
441 431 $ |
15 % |
| Ratios |
| Price per unit |
= 8 763 000 $ ÷ 37 logements |
236 838 $ |
| Price per room |
= 8 763 000 $ ÷ 159,5 pièces |
54 940 $ |
| Price per room x 4 1/2 |
|
247 232 $ |
| GRM ratio |
8 763 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.45 |
| NRM ratio |
8 763 000 $ ÷
403 283 $ (Net income) |
21.729 |
| Cap. Rate |
403 283 $ (Net income) ÷
8 763 000 $ |
4.60 % |
| DCR ratio |
403 283 $ (Net income) ÷
312 148 $ |
1.29 |
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. |
 |
