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 |
| 2601460 |
37 |
8 988 000 $ |
242 919 $ |
57 067 $ |
256 800 $ |
17.00 |
24.056 |
0.04 |
1.21 |
3 165 352 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 165 352 $ |
|
| Before capitalization |
64 977 $ |
2 % |
| After capitalization 64 977 $ + 70 337 $ (average mortgage paid) = |
135 314 $ |
4 % |
| After capitalization and appreciation (PV) |
421 625 $ |
13 % |
| Ratios |
| Price per unit |
= 8 988 000 $ ÷ 37 logements |
242 919 $ |
| Price per room |
= 8 988 000 $ ÷ 157,5 pièces |
57 067 $ |
| Price per room x 4 1/2 |
|
256 800 $ |
| GRM ratio |
8 988 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.00 |
| NRM ratio |
8 988 000 $ ÷
373 627 $ (Net income) |
24.056 |
| Cap. Rate |
373 627 $ (Net income) ÷
8 988 000 $ |
4.16 % |
| DCR ratio |
373 627 $ (Net income) ÷
308 650 $ |
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. |
 |
