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 |
| 2591535 |
54 |
12 138 000 $ |
224 778 $ |
52 889 $ |
238 000 $ |
15.73 |
22.238 |
0.04 |
1.31 |
4 195 600 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
4 195 600 $ |
|
| Before capitalization |
128 091 $ |
3 % |
| After capitalization 128 091 $ + 98 234 $ (average mortgage paid) = |
226 324 $ |
5 % |
| After capitalization and appreciation (PV) |
612 977 $ |
15 % |
| Ratios |
| Price per unit |
= 12 138 000 $ ÷ 54 logements |
224 778 $ |
| Price per room |
= 12 138 000 $ ÷ 229,5 pièces |
52 889 $ |
| Price per room x 4 1/2 |
|
238 000 $ |
| GRM ratio |
12 138 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.73 |
| NRM ratio |
12 138 000 $ ÷
545 836 $ (Net income) |
22.238 |
| Cap. Rate |
545 836 $ (Net income) ÷
12 138 000 $ |
4.50 % |
| DCR ratio |
545 836 $ (Net income) ÷
417 746 $ |
1.31 |
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. |
 |
