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 |
| 2608931 |
47 |
11 326 000 $ |
240 979 $ |
59 454 $ |
267 543 $ |
17.76 |
25.334 |
0.04 |
1.18 |
4 226 342 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 226 342 $ |
|
| Before capitalization |
69 038 $ |
2 % |
| After capitalization 69 038 $ + 86 167 $ (average mortgage paid) = |
155 205 $ |
4 % |
| After capitalization and appreciation (PV) |
515 994 $ |
12 % |
| Ratios |
| Price per unit |
= 11 326 000 $ ÷ 47 logements |
240 979 $ |
| Price per room |
= 11 326 000 $ ÷ 190,5 pièces |
59 454 $ |
| Price per room x 4 1/2 |
|
267 543 $ |
| GRM ratio |
11 326 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.76 |
| NRM ratio |
11 326 000 $ ÷
447 064 $ (Net income) |
25.334 |
| Cap. Rate |
447 064 $ (Net income) ÷
11 326 000 $ |
3.95 % |
| DCR ratio |
447 064 $ (Net income) ÷
378 025 $ |
1.18 |
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. |
 |
