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 |
| 2617104 |
49 |
11 524 000 $ |
235 184 $ |
60 021 $ |
270 094 $ |
16.89 |
24.013 |
0.04 |
1.17 |
3 861 676 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
3 861 676 $ |
|
| Before capitalization |
69 543 $ |
2 % |
| After capitalization 69 543 $ + 91 905 $ (average mortgage paid) = |
161 449 $ |
4 % |
| After capitalization and appreciation (PV) |
528 544 $ |
14 % |
| Ratios |
| Price per unit |
= 11 524 000 $ ÷ 49 logements |
235 184 $ |
| Price per room |
= 11 524 000 $ ÷ 192,0 pièces |
60 021 $ |
| Price per room x 4 1/2 |
|
270 094 $ |
| GRM ratio |
11 524 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.89 |
| NRM ratio |
11 524 000 $ ÷
479 912 $ (Net income) |
24.013 |
| Cap. Rate |
479 912 $ (Net income) ÷
11 524 000 $ |
4.16 % |
| DCR ratio |
479 912 $ (Net income) ÷
410 371 $ |
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. |
 |
