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 |
| 2591537 |
58 |
12 978 000 $ |
223 759 $ |
53 963 $ |
242 832 $ |
16.23 |
23.198 |
0.04 |
1.30 |
4 833 523 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
4 833 523 $ |
|
| Before capitalization |
130 647 $ |
3 % |
| After capitalization 130 647 $ + 100 986 $ (average mortgage paid) = |
231 634 $ |
5 % |
| After capitalization and appreciation (PV) |
645 043 $ |
13 % |
| Ratios |
| Price per unit |
= 12 978 000 $ ÷ 58 logements |
223 759 $ |
| Price per room |
= 12 978 000 $ ÷ 240,5 pièces |
53 963 $ |
| Price per room x 4 1/2 |
|
242 832 $ |
| GRM ratio |
12 978 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.23 |
| NRM ratio |
12 978 000 $ ÷
559 439 $ (Net income) |
23.198 |
| Cap. Rate |
559 439 $ (Net income) ÷
12 978 000 $ |
4.31 % |
| DCR ratio |
559 439 $ (Net income) ÷
428 791 $ |
1.30 |
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. |
 |
