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 |
| 2591406 |
51 |
11 483 000 $ |
225 157 $ |
53 911 $ |
242 599 $ |
16.00 |
22.685 |
0.04 |
1.30 |
4 067 249 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
4 067 249 $ |
|
| Before capitalization |
115 736 $ |
3 % |
| After capitalization 115 736 $ + 91 433 $ (average mortgage paid) = |
207 170 $ |
5 % |
| After capitalization and appreciation (PV) |
572 957 $ |
14 % |
| Ratios |
| Price per unit |
= 11 483 000 $ ÷ 51 logements |
225 157 $ |
| Price per room |
= 11 483 000 $ ÷ 213,0 pièces |
53 911 $ |
| Price per room x 4 1/2 |
|
242 599 $ |
| GRM ratio |
11 483 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.00 |
| NRM ratio |
11 483 000 $ ÷
506 188 $ (Net income) |
22.685 |
| Cap. Rate |
506 188 $ (Net income) ÷
11 483 000 $ |
4.41 % |
| DCR ratio |
506 188 $ (Net income) ÷
390 450 $ |
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. |
 |
