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 |
| 2600741 |
45 |
10 498 000 $ |
233 289 $ |
54 535 $ |
245 408 $ |
15.94 |
22.694 |
0.04 |
1.28 |
3 685 464 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
3 685 464 $ |
|
| Before capitalization |
102 348 $ |
3 % |
| After capitalization 102 348 $ + 83 135 $ (average mortgage paid) = |
185 483 $ |
5 % |
| After capitalization and appreciation (PV) |
519 894 $ |
14 % |
| Ratios |
| Price per unit |
= 10 498 000 $ ÷ 45 logements |
233 289 $ |
| Price per room |
= 10 498 000 $ ÷ 192,5 pièces |
54 535 $ |
| Price per room x 4 1/2 |
|
245 408 $ |
| GRM ratio |
10 498 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.94 |
| NRM ratio |
10 498 000 $ ÷
462 588 $ (Net income) |
22.694 |
| Cap. Rate |
462 588 $ (Net income) ÷
10 498 000 $ |
4.41 % |
| DCR ratio |
462 588 $ (Net income) ÷
360 240 $ |
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. |
 |
