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 |
| 2597416 |
47 |
11 188 000 $ |
238 043 $ |
57 522 $ |
258 848 $ |
17.16 |
24.735 |
0.04 |
1.26 |
4 425 511 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 425 511 $ |
|
| Before capitalization |
93 927 $ |
2 % |
| After capitalization 93 927 $ + 82 671 $ (average mortgage paid) = |
176 599 $ |
4 % |
| After capitalization and appreciation (PV) |
532 991 $ |
12 % |
| Ratios |
| Price per unit |
= 11 188 000 $ ÷ 47 logements |
238 043 $ |
| Price per room |
= 11 188 000 $ ÷ 194,5 pièces |
57 522 $ |
| Price per room x 4 1/2 |
|
258 848 $ |
| GRM ratio |
11 188 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.16 |
| NRM ratio |
11 188 000 $ ÷
452 308 $ (Net income) |
24.735 |
| Cap. Rate |
452 308 $ (Net income) ÷
11 188 000 $ |
4.04 % |
| DCR ratio |
452 308 $ (Net income) ÷
358 380 $ |
1.26 |
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. |
 |
