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 |
| 2593578 |
51 |
12 068 000 $ |
236 627 $ |
57 467 $ |
258 600 $ |
17.75 |
25.445 |
0.04 |
1.24 |
4 808 769 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 808 769 $ |
|
| Before capitalization |
91 074 $ |
2 % |
| After capitalization 91 074 $ + 89 627 $ (average mortgage paid) = |
180 701 $ |
4 % |
| After capitalization and appreciation (PV) |
565 126 $ |
12 % |
| Ratios |
| Price per unit |
= 12 068 000 $ ÷ 51 logements |
236 627 $ |
| Price per room |
= 12 068 000 $ ÷ 210,0 pièces |
57 467 $ |
| Price per room x 4 1/2 |
|
258 600 $ |
| GRM ratio |
12 068 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.75 |
| NRM ratio |
12 068 000 $ ÷
474 276 $ (Net income) |
25.445 |
| Cap. Rate |
474 276 $ (Net income) ÷
12 068 000 $ |
3.93 % |
| DCR ratio |
474 276 $ (Net income) ÷
383 200 $ |
1.24 |
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. |
 |
