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 |
| 2591414 |
50 |
11 243 000 $ |
224 860 $ |
54 183 $ |
243 824 $ |
16.09 |
22.864 |
0.04 |
1.32 |
4 149 275 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
4 149 275 $ |
|
| Before capitalization |
117 837 $ |
3 % |
| After capitalization 117 837 $ + 87 310 $ (average mortgage paid) = |
205 146 $ |
5 % |
| After capitalization and appreciation (PV) |
563 289 $ |
14 % |
| Ratios |
| Price per unit |
= 11 243 000 $ ÷ 50 logements |
224 860 $ |
| Price per room |
= 11 243 000 $ ÷ 207,5 pièces |
54 183 $ |
| Price per room x 4 1/2 |
|
243 824 $ |
| GRM ratio |
11 243 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.09 |
| NRM ratio |
11 243 000 $ ÷
491 737 $ (Net income) |
22.864 |
| Cap. Rate |
491 737 $ (Net income) ÷
11 243 000 $ |
4.37 % |
| DCR ratio |
491 737 $ (Net income) ÷
373 899 $ |
1.32 |
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. |
 |
