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 |
| 2591540 |
55 |
12 228 000 $ |
222 327 $ |
53 868 $ |
242 405 $ |
16.39 |
23.309 |
0.04 |
1.29 |
4 531 061 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
4 531 061 $ |
|
| Before capitalization |
119 208 $ |
3 % |
| After capitalization 119 208 $ + 95 157 $ (average mortgage paid) = |
214 365 $ |
5 % |
| After capitalization and appreciation (PV) |
603 886 $ |
13 % |
| Ratios |
| Price per unit |
= 12 228 000 $ ÷ 55 logements |
222 327 $ |
| Price per room |
= 12 228 000 $ ÷ 227,0 pièces |
53 868 $ |
| Price per room x 4 1/2 |
|
242 405 $ |
| GRM ratio |
12 228 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.39 |
| NRM ratio |
12 228 000 $ ÷
524 605 $ (Net income) |
23.309 |
| Cap. Rate |
524 605 $ (Net income) ÷
12 228 000 $ |
4.29 % |
| DCR ratio |
524 605 $ (Net income) ÷
405 398 $ |
1.29 |
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. |
 |
