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 |
| 2597420 |
48 |
11 333 000 $ |
236 104 $ |
55 828 $ |
251 224 $ |
16.89 |
24.032 |
0.04 |
1.24 |
4 193 139 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
4 193 139 $ |
|
| Before capitalization |
92 761 $ |
2 % |
| After capitalization 92 761 $ + 87 047 $ (average mortgage paid) = |
179 808 $ |
4 % |
| After capitalization and appreciation (PV) |
540 818 $ |
13 % |
| Ratios |
| Price per unit |
= 11 333 000 $ ÷ 48 logements |
236 104 $ |
| Price per room |
= 11 333 000 $ ÷ 203,0 pièces |
55 828 $ |
| Price per room x 4 1/2 |
|
251 224 $ |
| GRM ratio |
11 333 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.89 |
| NRM ratio |
11 333 000 $ ÷
471 573 $ (Net income) |
24.032 |
| Cap. Rate |
471 573 $ (Net income) ÷
11 333 000 $ |
4.16 % |
| DCR ratio |
471 573 $ (Net income) ÷
378 813 $ |
1.24 |
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. |
 |
