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 |
| 2591546 |
71 |
15 603 000 $ |
219 761 $ |
52 713 $ |
237 208 $ |
16.47 |
23.469 |
0.04 |
1.28 |
5 725 444 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
5 725 444 $ |
|
| Before capitalization |
145 743 $ |
3 % |
| After capitalization 145 743 $ + 123 482 $ (average mortgage paid) = |
269 225 $ |
5 % |
| After capitalization and appreciation (PV) |
766 253 $ |
13 % |
| Ratios |
| Price per unit |
= 15 603 000 $ ÷ 71 logements |
219 761 $ |
| Price per room |
= 15 603 000 $ ÷ 296,0 pièces |
52 713 $ |
| Price per room x 4 1/2 |
|
237 208 $ |
| GRM ratio |
15 603 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.47 |
| NRM ratio |
15 603 000 $ ÷
664 823 $ (Net income) |
23.469 |
| Cap. Rate |
664 823 $ (Net income) ÷
15 603 000 $ |
4.26 % |
| DCR ratio |
664 823 $ (Net income) ÷
519 080 $ |
1.28 |
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. |
 |
