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 |
| 2603417 |
49 |
11 353 000 $ |
231 694 $ |
54 978 $ |
247 402 $ |
16.32 |
23.257 |
0.04 |
1.28 |
4 195 682 $ |
3 % |
5 % |
13 % |
| Yields of the investment |
| Cashdown |
4 195 682 $ |
|
| Before capitalization |
107 219 $ |
3 % |
| After capitalization 107 219 $ + 86 827 $ (average mortgage paid) = |
194 046 $ |
5 % |
| After capitalization and appreciation (PV) |
555 693 $ |
13 % |
| Ratios |
| Price per unit |
= 11 353 000 $ ÷ 49 logements |
231 694 $ |
| Price per room |
= 11 353 000 $ ÷ 206,5 pièces |
54 978 $ |
| Price per room x 4 1/2 |
|
247 402 $ |
| GRM ratio |
11 353 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.32 |
| NRM ratio |
11 353 000 $ ÷
488 158 $ (Net income) |
23.257 |
| Cap. Rate |
488 158 $ (Net income) ÷
11 353 000 $ |
4.30 % |
| DCR ratio |
488 158 $ (Net income) ÷
380 939 $ |
1.28 |
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. |
 |
