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 |
| 2547827 |
55 |
10 875 000 $ |
197 727 $ |
43 413 $ |
195 359 $ |
17.39 |
26.047 |
0.04 |
1.24 |
4 109 082 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
4 109 082 $ |
|
| Before capitalization |
80 723 $ |
2 % |
| After capitalization 80 723 $ + 93 023 $ (average mortgage paid) = |
173 747 $ |
4 % |
| After capitalization and appreciation (PV) |
520 169 $ |
13 % |
| Ratios |
| Price per unit |
= 10 875 000 $ ÷ 55 logements |
197 727 $ |
| Price per room |
= 10 875 000 $ ÷ 250,5 pièces |
43 413 $ |
| Price per room x 4 1/2 |
|
195 359 $ |
| GRM ratio |
10 875 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.39 |
| NRM ratio |
10 875 000 $ ÷
417 514 $ (Net income) |
26.047 |
| Cap. Rate |
417 514 $ (Net income) ÷
10 875 000 $ |
3.84 % |
| DCR ratio |
417 514 $ (Net income) ÷
336 791 $ |
1.24 |
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. |
 |
