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 |
| 2591543 |
63 |
13 963 000 $ |
221 635 $ |
53 704 $ |
241 667 $ |
16.50 |
23.574 |
0.04 |
1.29 |
5 215 308 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
5 215 308 $ |
|
| Before capitalization |
132 018 $ |
3 % |
| After capitalization 132 018 $ + 108 834 $ (average mortgage paid) = |
240 852 $ |
5 % |
| After capitalization and appreciation (PV) |
685 641 $ |
13 % |
| Ratios |
| Price per unit |
= 13 963 000 $ ÷ 63 logements |
221 635 $ |
| Price per room |
= 13 963 000 $ ÷ 260,0 pièces |
53 704 $ |
| Price per room x 4 1/2 |
|
241 667 $ |
| GRM ratio |
13 963 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.50 |
| NRM ratio |
13 963 000 $ ÷
592 307 $ (Net income) |
23.574 |
| Cap. Rate |
592 307 $ (Net income) ÷
13 963 000 $ |
4.24 % |
| DCR ratio |
592 307 $ (Net income) ÷
460 287 $ |
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. |
 |
