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 |
| 2591523 |
50 |
10 135 000 $ |
202 700 $ |
47 140 $ |
212 128 $ |
15.94 |
22.732 |
0.04 |
1.28 |
3 427 363 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
3 427 363 $ |
|
| Before capitalization |
96 526 $ |
3 % |
| After capitalization 96 526 $ + 87 039 $ (average mortgage paid) = |
183 565 $ |
5 % |
| After capitalization and appreciation (PV) |
506 413 $ |
15 % |
| Ratios |
| Price per unit |
= 10 135 000 $ ÷ 50 logements |
202 700 $ |
| Price per room |
= 10 135 000 $ ÷ 215,0 pièces |
47 140 $ |
| Price per room x 4 1/2 |
|
212 128 $ |
| GRM ratio |
10 135 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.94 |
| NRM ratio |
10 135 000 $ ÷
445 856 $ (Net income) |
22.732 |
| Cap. Rate |
445 856 $ (Net income) ÷
10 135 000 $ |
4.40 % |
| DCR ratio |
445 856 $ (Net income) ÷
349 329 $ |
1.28 |
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. |
 |
