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 |
| 2602458 |
50 |
12 178 000 $ |
243 560 $ |
58 268 $ |
262 206 $ |
18.00 |
25.872 |
0.04 |
1.21 |
4 855 175 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 855 175 $ |
|
| Before capitalization |
81 742 $ |
2 % |
| After capitalization 81 742 $ + 89 595 $ (average mortgage paid) = |
171 337 $ |
4 % |
| After capitalization and appreciation (PV) |
559 263 $ |
12 % |
| Ratios |
| Price per unit |
= 12 178 000 $ ÷ 50 logements |
243 560 $ |
| Price per room |
= 12 178 000 $ ÷ 209,0 pièces |
58 268 $ |
| Price per room x 4 1/2 |
|
262 206 $ |
| GRM ratio |
12 178 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.00 |
| NRM ratio |
12 178 000 $ ÷
470 696 $ (Net income) |
25.872 |
| Cap. Rate |
470 696 $ (Net income) ÷
12 178 000 $ |
3.87 % |
| DCR ratio |
470 696 $ (Net income) ÷
388 954 $ |
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. |
 |
