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 |
| 2591405 |
47 |
10 588 000 $ |
225 277 $ |
55 435 $ |
249 456 $ |
16.42 |
23.420 |
0.04 |
1.30 |
4 020 925 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
4 020 925 $ |
|
| Before capitalization |
105 483 $ |
3 % |
| After capitalization 105 483 $ + 80 509 $ (average mortgage paid) = |
185 991 $ |
5 % |
| After capitalization and appreciation (PV) |
523 271 $ |
13 % |
| Ratios |
| Price per unit |
= 10 588 000 $ ÷ 47 logements |
225 277 $ |
| Price per room |
= 10 588 000 $ ÷ 191,0 pièces |
55 435 $ |
| Price per room x 4 1/2 |
|
249 456 $ |
| GRM ratio |
10 588 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.42 |
| NRM ratio |
10 588 000 $ ÷
452 089 $ (Net income) |
23.420 |
| Cap. Rate |
452 089 $ (Net income) ÷
10 588 000 $ |
4.27 % |
| DCR ratio |
452 089 $ (Net income) ÷
346 606 $ |
1.30 |
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. |
 |
