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 |
| 2594662 |
53 |
12 173 000 $ |
229 679 $ |
56 619 $ |
254 784 $ |
17.11 |
24.547 |
0.04 |
1.28 |
4 807 296 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 807 296 $ |
|
| Before capitalization |
107 315 $ |
2 % |
| After capitalization 107 315 $ + 90 970 $ (average mortgage paid) = |
198 286 $ |
4 % |
| After capitalization and appreciation (PV) |
586 053 $ |
12 % |
| Ratios |
| Price per unit |
= 12 173 000 $ ÷ 53 logements |
229 679 $ |
| Price per room |
= 12 173 000 $ ÷ 215,0 pièces |
56 619 $ |
| Price per room x 4 1/2 |
|
254 784 $ |
| GRM ratio |
12 173 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.11 |
| NRM ratio |
12 173 000 $ ÷
495 908 $ (Net income) |
24.547 |
| Cap. Rate |
495 908 $ (Net income) ÷
12 173 000 $ |
4.07 % |
| DCR ratio |
495 908 $ (Net income) ÷
388 594 $ |
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. |
 |
