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 |
| 2591381 |
46 |
10 723 000 $ |
233 109 $ |
55 995 $ |
251 977 $ |
16.95 |
24.102 |
0.04 |
1.24 |
3 940 371 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 940 371 $ |
|
| Before capitalization |
87 141 $ |
2 % |
| After capitalization 87 141 $ + 83 290 $ (average mortgage paid) = |
170 431 $ |
4 % |
| After capitalization and appreciation (PV) |
512 008 $ |
13 % |
| Ratios |
| Price per unit |
= 10 723 000 $ ÷ 46 logements |
233 109 $ |
| Price per room |
= 10 723 000 $ ÷ 191,5 pièces |
55 995 $ |
| Price per room x 4 1/2 |
|
251 977 $ |
| GRM ratio |
10 723 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.95 |
| NRM ratio |
10 723 000 $ ÷
444 907 $ (Net income) |
24.102 |
| Cap. Rate |
444 907 $ (Net income) ÷
10 723 000 $ |
4.15 % |
| DCR ratio |
444 907 $ (Net income) ÷
357 766 $ |
1.24 |
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. |
 |
