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 |
| 2591424 |
66 |
14 843 000 $ |
224 894 $ |
54 073 $ |
243 328 $ |
17.22 |
24.593 |
0.04 |
1.24 |
5 598 566 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
5 598 566 $ |
|
| Before capitalization |
117 148 $ |
2 % |
| After capitalization 117 148 $ + 115 339 $ (average mortgage paid) = |
232 487 $ |
4 % |
| After capitalization and appreciation (PV) |
705 307 $ |
13 % |
| Ratios |
| Price per unit |
= 14 843 000 $ ÷ 66 logements |
224 894 $ |
| Price per room |
= 14 843 000 $ ÷ 274,5 pièces |
54 073 $ |
| Price per room x 4 1/2 |
|
243 328 $ |
| GRM ratio |
14 843 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.22 |
| NRM ratio |
14 843 000 $ ÷
603 542 $ (Net income) |
24.593 |
| Cap. Rate |
603 542 $ (Net income) ÷
14 843 000 $ |
4.07 % |
| DCR ratio |
603 542 $ (Net income) ÷
486 394 $ |
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. |
 |
