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 |
| 2609064 |
55 |
13 076 000 $ |
237 745 $ |
57 731 $ |
259 788 $ |
17.49 |
24.825 |
0.04 |
1.19 |
4 782 884 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
4 782 884 $ |
|
| Before capitalization |
84 163 $ |
2 % |
| After capitalization 84 163 $ + 100 783 $ (average mortgage paid) = |
184 946 $ |
4 % |
| After capitalization and appreciation (PV) |
601 481 $ |
13 % |
| Ratios |
| Price per unit |
= 13 076 000 $ ÷ 55 logements |
237 745 $ |
| Price per room |
= 13 076 000 $ ÷ 226,5 pièces |
57 731 $ |
| Price per room x 4 1/2 |
|
259 788 $ |
| GRM ratio |
13 076 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.49 |
| NRM ratio |
13 076 000 $ ÷
526 733 $ (Net income) |
24.825 |
| Cap. Rate |
526 733 $ (Net income) ÷
13 076 000 $ |
4.03 % |
| DCR ratio |
526 733 $ (Net income) ÷
442 569 $ |
1.19 |
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. |
 |
