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 |
| 2594544 |
56 |
13 053 000 $ |
233 089 $ |
56 876 $ |
255 941 $ |
17.96 |
25.738 |
0.04 |
1.22 |
5 190 554 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
5 190 554 $ |
|
| Before capitalization |
92 445 $ |
2 % |
| After capitalization 92 445 $ + 97 475 $ (average mortgage paid) = |
189 920 $ |
4 % |
| After capitalization and appreciation (PV) |
605 722 $ |
12 % |
| Ratios |
| Price per unit |
= 13 053 000 $ ÷ 56 logements |
233 089 $ |
| Price per room |
= 13 053 000 $ ÷ 229,5 pièces |
56 876 $ |
| Price per room x 4 1/2 |
|
255 941 $ |
| GRM ratio |
13 053 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.96 |
| NRM ratio |
13 053 000 $ ÷
507 143 $ (Net income) |
25.738 |
| Cap. Rate |
507 143 $ (Net income) ÷
13 053 000 $ |
3.89 % |
| DCR ratio |
507 143 $ (Net income) ÷
414 699 $ |
1.22 |
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. |
 |
