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 |
| 2608946 |
61 |
14 661 000 $ |
240 344 $ |
58 527 $ |
263 371 $ |
18.01 |
25.696 |
0.04 |
1.18 |
5 569 255 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
5 569 255 $ |
|
| Before capitalization |
85 995 $ |
2 % |
| After capitalization 85 995 $ + 111 244 $ (average mortgage paid) = |
197 240 $ |
4 % |
| After capitalization and appreciation (PV) |
664 262 $ |
12 % |
| Ratios |
| Price per unit |
= 14 661 000 $ ÷ 61 logements |
240 344 $ |
| Price per room |
= 14 661 000 $ ÷ 250,5 pièces |
58 527 $ |
| Price per room x 4 1/2 |
|
263 371 $ |
| GRM ratio |
14 661 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.01 |
| NRM ratio |
14 661 000 $ ÷
570 551 $ (Net income) |
25.696 |
| Cap. Rate |
570 551 $ (Net income) ÷
14 661 000 $ |
3.89 % |
| DCR ratio |
570 551 $ (Net income) ÷
484 557 $ |
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. |
 |
