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 |
| 2608941 |
53 |
11 673 000 $ |
220 245 $ |
53 669 $ |
241 510 $ |
18.14 |
26.031 |
0.04 |
1.17 |
4 419 233 $ |
1 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 419 233 $ |
|
| Before capitalization |
63 792 $ |
1 % |
| After capitalization 63 792 $ + 92 201 $ (average mortgage paid) = |
155 993 $ |
4 % |
| After capitalization and appreciation (PV) |
527 833 $ |
12 % |
| Ratios |
| Price per unit |
= 11 673 000 $ ÷ 53 logements |
220 245 $ |
| Price per room |
= 11 673 000 $ ÷ 217,5 pièces |
53 669 $ |
| Price per room x 4 1/2 |
|
241 510 $ |
| GRM ratio |
11 673 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.14 |
| NRM ratio |
11 673 000 $ ÷
448 435 $ (Net income) |
26.031 |
| Cap. Rate |
448 435 $ (Net income) ÷
11 673 000 $ |
3.84 % |
| DCR ratio |
448 435 $ (Net income) ÷
384 642 $ |
1.17 |
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. |
 |
