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 |
| 2569910 |
62 |
10 455 000 $ |
168 629 $ |
40 523 $ |
182 355 $ |
16.30 |
25.212 |
0.04 |
1.21 |
3 786 921 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 786 921 $ |
|
| Before capitalization |
73 031 $ |
2 % |
| After capitalization 73 031 $ + 87 533 $ (average mortgage paid) = |
160 564 $ |
4 % |
| After capitalization and appreciation (PV) |
493 606 $ |
13 % |
| Ratios |
| Price per unit |
= 10 455 000 $ ÷ 62 logements |
168 629 $ |
| Price per room |
= 10 455 000 $ ÷ 258,0 pièces |
40 523 $ |
| Price per room x 4 1/2 |
|
182 355 $ |
| GRM ratio |
10 455 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.30 |
| NRM ratio |
10 455 000 $ ÷
414 689 $ (Net income) |
25.212 |
| Cap. Rate |
414 689 $ (Net income) ÷
10 455 000 $ |
3.97 % |
| DCR ratio |
414 689 $ (Net income) ÷
341 660 $ |
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. |
 |
