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 |
| 2600871 |
46 |
11 323 000 $ |
246 152 $ |
58 067 $ |
261 300 $ |
17.70 |
25.438 |
0.04 |
1.21 |
4 344 957 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 344 957 $ |
|
| Before capitalization |
76 871 $ |
2 % |
| After capitalization 76 871 $ + 85 903 $ (average mortgage paid) = |
162 774 $ |
4 % |
| After capitalization and appreciation (PV) |
523 467 $ |
12 % |
| Ratios |
| Price per unit |
= 11 323 000 $ ÷ 46 logements |
246 152 $ |
| Price per room |
= 11 323 000 $ ÷ 195,0 pièces |
58 067 $ |
| Price per room x 4 1/2 |
|
261 300 $ |
| GRM ratio |
11 323 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.70 |
| NRM ratio |
11 323 000 $ ÷
445 126 $ (Net income) |
25.438 |
| Cap. Rate |
445 126 $ (Net income) ÷
11 323 000 $ |
3.93 % |
| DCR ratio |
445 126 $ (Net income) ÷
368 256 $ |
1.21 |
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. |
 |
