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 |
| 2601474 |
38 |
9 588 000 $ |
252 316 $ |
59 185 $ |
266 333 $ |
17.50 |
24.931 |
0.04 |
1.20 |
3 546 172 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 546 172 $ |
|
| Before capitalization |
65 420 $ |
2 % |
| After capitalization 65 420 $ + 73 670 $ (average mortgage paid) = |
139 090 $ |
4 % |
| After capitalization and appreciation (PV) |
444 513 $ |
13 % |
| Ratios |
| Price per unit |
= 9 588 000 $ ÷ 38 logements |
252 316 $ |
| Price per room |
= 9 588 000 $ ÷ 162,0 pièces |
59 185 $ |
| Price per room x 4 1/2 |
|
266 333 $ |
| GRM ratio |
9 588 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.50 |
| NRM ratio |
9 588 000 $ ÷
384 577 $ (Net income) |
24.931 |
| Cap. Rate |
384 577 $ (Net income) ÷
9 588 000 $ |
4.01 % |
| DCR ratio |
384 577 $ (Net income) ÷
319 157 $ |
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. |
 |
