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 |
| 2597543 |
54 |
12 228 000 $ |
226 444 $ |
54 106 $ |
243 478 $ |
16.67 |
23.796 |
0.04 |
1.26 |
4 554 827 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
4 554 827 $ |
|
| Before capitalization |
107 210 $ |
2 % |
| After capitalization 107 210 $ + 93 987 $ (average mortgage paid) = |
201 196 $ |
4 % |
| After capitalization and appreciation (PV) |
590 715 $ |
13 % |
| Ratios |
| Price per unit |
= 12 228 000 $ ÷ 54 logements |
226 444 $ |
| Price per room |
= 12 228 000 $ ÷ 226,0 pièces |
54 106 $ |
| Price per room x 4 1/2 |
|
243 478 $ |
| GRM ratio |
12 228 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.67 |
| NRM ratio |
12 228 000 $ ÷
513 873 $ (Net income) |
23.796 |
| Cap. Rate |
513 873 $ (Net income) ÷
12 228 000 $ |
4.20 % |
| DCR ratio |
513 873 $ (Net income) ÷
406 664 $ |
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. |
 |
