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 |
| 2586118 |
60 |
10 849 000 $ |
180 817 $ |
47 170 $ |
212 263 $ |
16.80 |
25.920 |
0.04 |
1.26 |
4 461 410 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 461 410 $ |
|
| Before capitalization |
85 771 $ |
2 % |
| After capitalization 85 771 $ + 82 915 $ (average mortgage paid) = |
168 686 $ |
4 % |
| After capitalization and appreciation (PV) |
514 280 $ |
12 % |
| Ratios |
| Price per unit |
= 10 849 000 $ ÷ 60 logements |
180 817 $ |
| Price per room |
= 10 849 000 $ ÷ 230,0 pièces |
47 170 $ |
| Price per room x 4 1/2 |
|
212 263 $ |
| GRM ratio |
10 849 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.80 |
| NRM ratio |
10 849 000 $ ÷
418 551 $ (Net income) |
25.920 |
| Cap. Rate |
418 551 $ (Net income) ÷
10 849 000 $ |
3.86 % |
| DCR ratio |
418 551 $ (Net income) ÷
332 780 $ |
1.26 |
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. |
 |
