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 |
| 2600898 |
60 |
13 858 000 $ |
230 967 $ |
54 559 $ |
245 516 $ |
17.26 |
24.749 |
0.04 |
1.23 |
5 216 780 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
5 216 780 $ |
|
| Before capitalization |
105 045 $ |
2 % |
| After capitalization 105 045 $ + 107 491 $ (average mortgage paid) = |
212 536 $ |
4 % |
| After capitalization and appreciation (PV) |
653 981 $ |
13 % |
| Ratios |
| Price per unit |
= 13 858 000 $ ÷ 60 logements |
230 967 $ |
| Price per room |
= 13 858 000 $ ÷ 254,0 pièces |
54 559 $ |
| Price per room x 4 1/2 |
|
245 516 $ |
| GRM ratio |
13 858 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.26 |
| NRM ratio |
13 858 000 $ ÷
559 943 $ (Net income) |
24.749 |
| Cap. Rate |
559 943 $ (Net income) ÷
13 858 000 $ |
4.04 % |
| DCR ratio |
559 943 $ (Net income) ÷
454 898 $ |
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. |
 |
