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 |
| 2591531 |
57 |
11 855 000 $ |
207 982 $ |
49 293 $ |
221 819 $ |
17.45 |
25.186 |
0.04 |
1.22 |
4 448 544 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
4 448 544 $ |
|
| Before capitalization |
84 212 $ |
2 % |
| After capitalization 84 212 $ + 96 296 $ (average mortgage paid) = |
180 508 $ |
4 % |
| After capitalization and appreciation (PV) |
558 145 $ |
13 % |
| Ratios |
| Price per unit |
= 11 855 000 $ ÷ 57 logements |
207 982 $ |
| Price per room |
= 11 855 000 $ ÷ 240,5 pièces |
49 293 $ |
| Price per room x 4 1/2 |
|
221 819 $ |
| GRM ratio |
11 855 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.45 |
| NRM ratio |
11 855 000 $ ÷
470 695 $ (Net income) |
25.186 |
| Cap. Rate |
470 695 $ (Net income) ÷
11 855 000 $ |
3.97 % |
| DCR ratio |
470 695 $ (Net income) ÷
386 484 $ |
1.22 |
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. |
 |
