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 |
| 2569912 |
70 |
11 875 000 $ |
169 643 $ |
40 391 $ |
181 760 $ |
16.35 |
25.095 |
0.04 |
1.22 |
4 296 327 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
4 296 327 $ |
|
| Before capitalization |
84 096 $ |
2 % |
| After capitalization 84 096 $ + 99 357 $ (average mortgage paid) = |
183 453 $ |
4 % |
| After capitalization and appreciation (PV) |
561 728 $ |
13 % |
| Ratios |
| Price per unit |
= 11 875 000 $ ÷ 70 logements |
169 643 $ |
| Price per room |
= 11 875 000 $ ÷ 294,0 pièces |
40 391 $ |
| Price per room x 4 1/2 |
|
181 760 $ |
| GRM ratio |
11 875 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.35 |
| NRM ratio |
11 875 000 $ ÷
473 211 $ (Net income) |
25.095 |
| Cap. Rate |
473 211 $ (Net income) ÷
11 875 000 $ |
3.98 % |
| DCR ratio |
473 211 $ (Net income) ÷
389 116 $ |
1.22 |
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. |
 |
