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 |
| 2612306 |
51 |
12 264 000 $ |
240 471 $ |
62 412 $ |
280 855 $ |
18.14 |
26.045 |
0.04 |
1.15 |
4 632 925 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
4 632 925 $ |
|
| Before capitalization |
61 358 $ |
1 % |
| After capitalization 61 358 $ + 91 693 $ (average mortgage paid) = |
153 051 $ |
3 % |
| After capitalization and appreciation (PV) |
543 720 $ |
12 % |
| Ratios |
| Price per unit |
= 12 264 000 $ ÷ 51 logements |
240 471 $ |
| Price per room |
= 12 264 000 $ ÷ 196,5 pièces |
62 412 $ |
| Price per room x 4 1/2 |
|
280 855 $ |
| GRM ratio |
12 264 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.14 |
| NRM ratio |
12 264 000 $ ÷
470 876 $ (Net income) |
26.045 |
| Cap. Rate |
470 876 $ (Net income) ÷
12 264 000 $ |
3.84 % |
| DCR ratio |
470 876 $ (Net income) ÷
409 517 $ |
1.15 |
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. |
 |
