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 |
| 2597425 |
55 |
12 828 000 $ |
233 236 $ |
55 653 $ |
250 438 $ |
17.04 |
24.443 |
0.04 |
1.26 |
4 935 647 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 935 647 $ |
|
| Before capitalization |
107 652 $ |
2 % |
| After capitalization 107 652 $ + 97 320 $ (average mortgage paid) = |
204 972 $ |
4 % |
| After capitalization and appreciation (PV) |
613 605 $ |
12 % |
| Ratios |
| Price per unit |
= 12 828 000 $ ÷ 55 logements |
233 236 $ |
| Price per room |
= 12 828 000 $ ÷ 230,5 pièces |
55 653 $ |
| Price per room x 4 1/2 |
|
250 438 $ |
| GRM ratio |
12 828 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.04 |
| NRM ratio |
12 828 000 $ ÷
524 824 $ (Net income) |
24.443 |
| Cap. Rate |
524 824 $ (Net income) ÷
12 828 000 $ |
4.09 % |
| DCR ratio |
524 824 $ (Net income) ÷
417 172 $ |
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. |
 |
