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 |
| 2609060 |
49 |
12 181 000 $ |
248 592 $ |
59 857 $ |
269 359 $ |
17.77 |
25.145 |
0.04 |
1.17 |
4 421 197 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
4 421 197 $ |
|
| Before capitalization |
69 713 $ |
2 % |
| After capitalization 69 713 $ + 93 844 $ (average mortgage paid) = |
163 557 $ |
4 % |
| After capitalization and appreciation (PV) |
551 580 $ |
12 % |
| Ratios |
| Price per unit |
= 12 181 000 $ ÷ 49 logements |
248 592 $ |
| Price per room |
= 12 181 000 $ ÷ 203,5 pièces |
59 857 $ |
| Price per room x 4 1/2 |
|
269 359 $ |
| GRM ratio |
12 181 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.77 |
| NRM ratio |
12 181 000 $ ÷
484 432 $ (Net income) |
25.145 |
| Cap. Rate |
484 432 $ (Net income) ÷
12 181 000 $ |
3.98 % |
| DCR ratio |
484 432 $ (Net income) ÷
414 718 $ |
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. |
 |
