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 |
| 2558029 |
58 |
10 622 000 $ |
183 138 $ |
41 012 $ |
184 552 $ |
17.82 |
27.818 |
0.04 |
1.21 |
4 375 861 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
4 375 861 $ |
|
| Before capitalization |
67 054 $ |
2 % |
| After capitalization 67 054 $ + 84 629 $ (average mortgage paid) = |
151 683 $ |
3 % |
| After capitalization and appreciation (PV) |
490 044 $ |
11 % |
| Ratios |
| Price per unit |
= 10 622 000 $ ÷ 58 logements |
183 138 $ |
| Price per room |
= 10 622 000 $ ÷ 259,0 pièces |
41 012 $ |
| Price per room x 4 1/2 |
|
184 552 $ |
| GRM ratio |
10 622 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.82 |
| NRM ratio |
10 622 000 $ ÷
381 837 $ (Net income) |
27.818 |
| Cap. Rate |
381 837 $ (Net income) ÷
10 622 000 $ |
3.59 % |
| DCR ratio |
381 837 $ (Net income) ÷
314 785 $ |
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. |
 |
