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 |
| 2600877 |
52 |
12 218 000 $ |
234 962 $ |
56 046 $ |
252 206 $ |
17.41 |
25.066 |
0.04 |
1.23 |
4 706 645 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 706 645 $ |
|
| Before capitalization |
91 320 $ |
2 % |
| After capitalization 91 320 $ + 92 842 $ (average mortgage paid) = |
184 163 $ |
4 % |
| After capitalization and appreciation (PV) |
573 363 $ |
12 % |
| Ratios |
| Price per unit |
= 12 218 000 $ ÷ 52 logements |
234 962 $ |
| Price per room |
= 12 218 000 $ ÷ 218,0 pièces |
56 046 $ |
| Price per room x 4 1/2 |
|
252 206 $ |
| GRM ratio |
12 218 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.41 |
| NRM ratio |
12 218 000 $ ÷
487 427 $ (Net income) |
25.066 |
| Cap. Rate |
487 427 $ (Net income) ÷
12 218 000 $ |
3.99 % |
| DCR ratio |
487 427 $ (Net income) ÷
396 108 $ |
1.23 |
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. |
 |
