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 |
| 2585997 |
55 |
9 864 000 $ |
179 345 $ |
46 860 $ |
210 869 $ |
16.47 |
25.575 |
0.04 |
1.28 |
4 079 625 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 079 625 $ |
|
| Before capitalization |
84 400 $ |
2 % |
| After capitalization 84 400 $ + 75 068 $ (average mortgage paid) = |
159 468 $ |
4 % |
| After capitalization and appreciation (PV) |
473 685 $ |
12 % |
| Ratios |
| Price per unit |
= 9 864 000 $ ÷ 55 logements |
179 345 $ |
| Price per room |
= 9 864 000 $ ÷ 210,5 pièces |
46 860 $ |
| Price per room x 4 1/2 |
|
210 869 $ |
| GRM ratio |
9 864 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.47 |
| NRM ratio |
9 864 000 $ ÷
385 683 $ (Net income) |
25.575 |
| Cap. Rate |
385 683 $ (Net income) ÷
9 864 000 $ |
3.91 % |
| DCR ratio |
385 683 $ (Net income) ÷
301 282 $ |
1.28 |
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. |
 |
