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 |
| 2594540 |
49 |
11 333 000 $ |
231 286 $ |
55 554 $ |
249 993 $ |
16.58 |
23.498 |
0.04 |
1.28 |
4 169 373 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
4 169 373 $ |
|
| Before capitalization |
104 759 $ |
3 % |
| After capitalization 104 759 $ + 88 218 $ (average mortgage paid) = |
192 977 $ |
5 % |
| After capitalization and appreciation (PV) |
553 989 $ |
13 % |
| Ratios |
| Price per unit |
= 11 333 000 $ ÷ 49 logements |
231 286 $ |
| Price per room |
= 11 333 000 $ ÷ 204,0 pièces |
55 554 $ |
| Price per room x 4 1/2 |
|
249 993 $ |
| GRM ratio |
11 333 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.58 |
| NRM ratio |
11 333 000 $ ÷
482 305 $ (Net income) |
23.498 |
| Cap. Rate |
482 305 $ (Net income) ÷
11 333 000 $ |
4.26 % |
| DCR ratio |
482 305 $ (Net income) ÷
377 547 $ |
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. |
 |
