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 |
| 2591409 |
50 |
11 468 000 $ |
229 360 $ |
55 805 $ |
251 124 $ |
17.36 |
24.752 |
0.04 |
1.24 |
4 404 183 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 404 183 $ |
|
| Before capitalization |
90 612 $ |
2 % |
| After capitalization 90 612 $ + 87 014 $ (average mortgage paid) = |
177 626 $ |
4 % |
| After capitalization and appreciation (PV) |
542 939 $ |
12 % |
| Ratios |
| Price per unit |
= 11 468 000 $ ÷ 50 logements |
229 360 $ |
| Price per room |
= 11 468 000 $ ÷ 205,5 pièces |
55 805 $ |
| Price per room x 4 1/2 |
|
251 124 $ |
| GRM ratio |
11 468 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.36 |
| NRM ratio |
11 468 000 $ ÷
463 325 $ (Net income) |
24.752 |
| Cap. Rate |
463 325 $ (Net income) ÷
11 468 000 $ |
4.04 % |
| DCR ratio |
463 325 $ (Net income) ÷
372 711 $ |
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. |
 |
