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 |
| 2591542 |
62 |
12 615 000 $ |
203 468 $ |
48 149 $ |
216 670 $ |
16.50 |
23.714 |
0.04 |
1.27 |
4 575 422 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
4 575 422 $ |
|
| Before capitalization |
112 807 $ |
2 % |
| After capitalization 112 807 $ + 104 439 $ (average mortgage paid) = |
217 247 $ |
5 % |
| After capitalization and appreciation (PV) |
619 096 $ |
14 % |
| Ratios |
| Price per unit |
= 12 615 000 $ ÷ 62 logements |
203 468 $ |
| Price per room |
= 12 615 000 $ ÷ 262,0 pièces |
48 149 $ |
| Price per room x 4 1/2 |
|
216 670 $ |
| GRM ratio |
12 615 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.50 |
| NRM ratio |
12 615 000 $ ÷
531 975 $ (Net income) |
23.714 |
| Cap. Rate |
531 975 $ (Net income) ÷
12 615 000 $ |
4.22 % |
| DCR ratio |
531 975 $ (Net income) ÷
419 168 $ |
1.27 |
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. |
 |
