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 |
| 2591541 |
59 |
13 123 000 $ |
222 424 $ |
52 703 $ |
237 163 $ |
16.03 |
22.677 |
0.04 |
1.29 |
4 577 385 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
4 577 385 $ |
|
| Before capitalization |
129 461 $ |
3 % |
| After capitalization 129 461 $ + 106 082 $ (average mortgage paid) = |
235 543 $ |
5 % |
| After capitalization and appreciation (PV) |
653 573 $ |
14 % |
| Ratios |
| Price per unit |
= 13 123 000 $ ÷ 59 logements |
222 424 $ |
| Price per room |
= 13 123 000 $ ÷ 249,0 pièces |
52 703 $ |
| Price per room x 4 1/2 |
|
237 163 $ |
| GRM ratio |
13 123 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.03 |
| NRM ratio |
13 123 000 $ ÷
578 704 $ (Net income) |
22.677 |
| Cap. Rate |
578 704 $ (Net income) ÷
13 123 000 $ |
4.41 % |
| DCR ratio |
578 704 $ (Net income) ÷
449 241 $ |
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. |
 |
