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 |
| 2591407 |
54 |
10 975 000 $ |
203 241 $ |
48 562 $ |
218 529 $ |
16.54 |
23.887 |
0.04 |
1.27 |
4 065 286 $ |
2 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
4 065 286 $ |
|
| Before capitalization |
99 082 $ |
2 % |
| After capitalization 99 082 $ + 89 791 $ (average mortgage paid) = |
188 874 $ |
5 % |
| After capitalization and appreciation (PV) |
538 480 $ |
13 % |
| Ratios |
| Price per unit |
= 10 975 000 $ ÷ 54 logements |
203 241 $ |
| Price per room |
= 10 975 000 $ ÷ 226,0 pièces |
48 562 $ |
| Price per room x 4 1/2 |
|
218 529 $ |
| GRM ratio |
10 975 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.54 |
| NRM ratio |
10 975 000 $ ÷
459 459 $ (Net income) |
23.887 |
| Cap. Rate |
459 459 $ (Net income) ÷
10 975 000 $ |
4.19 % |
| DCR ratio |
459 459 $ (Net income) ÷
360 377 $ |
1.27 |
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. |
 |
