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 |
| 2602449 |
43 |
10 683 000 $ |
248 442 $ |
58 860 $ |
264 868 $ |
17.96 |
25.591 |
0.04 |
1.19 |
4 112 667 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 112 667 $ |
|
| Before capitalization |
66 850 $ |
2 % |
| After capitalization 66 850 $ + 79 323 $ (average mortgage paid) = |
146 172 $ |
4 % |
| After capitalization and appreciation (PV) |
486 479 $ |
12 % |
| Ratios |
| Price per unit |
= 10 683 000 $ ÷ 43 logements |
248 442 $ |
| Price per room |
= 10 683 000 $ ÷ 181,5 pièces |
58 860 $ |
| Price per room x 4 1/2 |
|
264 868 $ |
| GRM ratio |
10 683 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.96 |
| NRM ratio |
10 683 000 $ ÷
417 445 $ (Net income) |
25.591 |
| Cap. Rate |
417 445 $ (Net income) ÷
10 683 000 $ |
3.91 % |
| DCR ratio |
417 445 $ (Net income) ÷
350 597 $ |
1.19 |
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. |
 |
