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 |
| 2609055 |
48 |
10 688 000 $ |
222 667 $ |
53 980 $ |
242 909 $ |
17.92 |
25.719 |
0.04 |
1.18 |
4 013 682 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 013 682 $ |
|
| Before capitalization |
62 402 $ |
2 % |
| After capitalization 62 402 $ + 85 073 $ (average mortgage paid) = |
147 475 $ |
4 % |
| After capitalization and appreciation (PV) |
487 939 $ |
12 % |
| Ratios |
| Price per unit |
= 10 688 000 $ ÷ 48 logements |
222 667 $ |
| Price per room |
= 10 688 000 $ ÷ 198,0 pièces |
53 980 $ |
| Price per room x 4 1/2 |
|
242 909 $ |
| GRM ratio |
10 688 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.92 |
| NRM ratio |
10 688 000 $ ÷
415 567 $ (Net income) |
25.719 |
| Cap. Rate |
415 567 $ (Net income) ÷
10 688 000 $ |
3.89 % |
| DCR ratio |
415 567 $ (Net income) ÷
353 166 $ |
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. |
 |
