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 |
| 2594545 |
56 |
12 828 000 $ |
229 071 $ |
55 413 $ |
249 356 $ |
16.76 |
23.953 |
0.04 |
1.29 |
4 935 647 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
4 935 647 $ |
|
| Before capitalization |
119 670 $ |
2 % |
| After capitalization 119 670 $ + 97 771 $ (average mortgage paid) = |
217 440 $ |
4 % |
| After capitalization and appreciation (PV) |
626 072 $ |
13 % |
| Ratios |
| Price per unit |
= 12 828 000 $ ÷ 56 logements |
229 071 $ |
| Price per room |
= 12 828 000 $ ÷ 231,5 pièces |
55 413 $ |
| Price per room x 4 1/2 |
|
249 356 $ |
| GRM ratio |
12 828 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.76 |
| NRM ratio |
12 828 000 $ ÷
535 556 $ (Net income) |
23.953 |
| Cap. Rate |
535 556 $ (Net income) ÷
12 828 000 $ |
4.17 % |
| DCR ratio |
535 556 $ (Net income) ÷
415 885 $ |
1.29 |
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. |
 |
