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 |
| 2591396 |
52 |
10 870 000 $ |
209 038 $ |
49 186 $ |
221 335 $ |
17.19 |
24.827 |
0.04 |
1.23 |
4 066 758 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
4 066 758 $ |
|
| Before capitalization |
82 841 $ |
2 % |
| After capitalization 82 841 $ + 88 448 $ (average mortgage paid) = |
171 289 $ |
4 % |
| After capitalization and appreciation (PV) |
517 552 $ |
13 % |
| Ratios |
| Price per unit |
= 10 870 000 $ ÷ 52 logements |
209 038 $ |
| Price per room |
= 10 870 000 $ ÷ 221,0 pièces |
49 186 $ |
| Price per room x 4 1/2 |
|
221 335 $ |
| GRM ratio |
10 870 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.19 |
| NRM ratio |
10 870 000 $ ÷
437 827 $ (Net income) |
24.827 |
| Cap. Rate |
437 827 $ (Net income) ÷
10 870 000 $ |
4.03 % |
| DCR ratio |
437 827 $ (Net income) ÷
354 984 $ |
1.23 |
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. |
 |
