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 |
| 2594541 |
52 |
10 825 000 $ |
208 173 $ |
49 885 $ |
224 482 $ |
17.20 |
24.852 |
0.04 |
1.25 |
4 167 410 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 167 410 $ |
|
| Before capitalization |
88 105 $ |
2 % |
| After capitalization 88 105 $ + 86 576 $ (average mortgage paid) = |
174 681 $ |
4 % |
| After capitalization and appreciation (PV) |
519 509 $ |
12 % |
| Ratios |
| Price per unit |
= 10 825 000 $ ÷ 52 logements |
208 173 $ |
| Price per room |
= 10 825 000 $ ÷ 217,0 pièces |
49 885 $ |
| Price per room x 4 1/2 |
|
224 482 $ |
| GRM ratio |
10 825 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.20 |
| NRM ratio |
10 825 000 $ ÷
435 576 $ (Net income) |
24.852 |
| Cap. Rate |
435 576 $ (Net income) ÷
10 825 000 $ |
4.02 % |
| DCR ratio |
435 576 $ (Net income) ÷
347 471 $ |
1.25 |
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. |
 |
