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 |
| 2600767 |
55 |
11 575 000 $ |
210 455 $ |
50 217 $ |
225 976 $ |
16.95 |
24.606 |
0.04 |
1.26 |
4 469 872 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
4 469 872 $ |
|
| Before capitalization |
98 259 $ |
2 % |
| After capitalization 98 259 $ + 91 953 $ (average mortgage paid) = |
190 213 $ |
4 % |
| After capitalization and appreciation (PV) |
558 931 $ |
13 % |
| Ratios |
| Price per unit |
= 11 575 000 $ ÷ 55 logements |
210 455 $ |
| Price per room |
= 11 575 000 $ ÷ 230,5 pièces |
50 217 $ |
| Price per room x 4 1/2 |
|
225 976 $ |
| GRM ratio |
11 575 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.95 |
| NRM ratio |
11 575 000 $ ÷
470 409 $ (Net income) |
24.606 |
| Cap. Rate |
470 409 $ (Net income) ÷
11 575 000 $ |
4.06 % |
| DCR ratio |
470 409 $ (Net income) ÷
372 150 $ |
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. |
 |
