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 |
| 2602580 |
48 |
11 443 000 $ |
238 396 $ |
56 369 $ |
253 663 $ |
16.82 |
23.903 |
0.04 |
1.24 |
4 239 545 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
4 239 545 $ |
|
| Before capitalization |
94 160 $ |
2 % |
| After capitalization 94 160 $ + 87 015 $ (average mortgage paid) = |
181 175 $ |
4 % |
| After capitalization and appreciation (PV) |
545 689 $ |
13 % |
| Ratios |
| Price per unit |
= 11 443 000 $ ÷ 48 logements |
238 396 $ |
| Price per room |
= 11 443 000 $ ÷ 203,0 pièces |
56 369 $ |
| Price per room x 4 1/2 |
|
253 663 $ |
| GRM ratio |
11 443 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.82 |
| NRM ratio |
11 443 000 $ ÷
478 725 $ (Net income) |
23.903 |
| Cap. Rate |
478 725 $ (Net income) ÷
11 443 000 $ |
4.18 % |
| DCR ratio |
478 725 $ (Net income) ÷
384 565 $ |
1.24 |
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. |
 |
