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 |
| 2617218 |
44 |
10 599 000 $ |
240 886 $ |
60 566 $ |
272 546 $ |
16.85 |
24.012 |
0.04 |
1.18 |
3 619 641 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
3 619 641 $ |
|
| Before capitalization |
67 908 $ |
2 % |
| After capitalization 67 908 $ + 83 557 $ (average mortgage paid) = |
151 466 $ |
4 % |
| After capitalization and appreciation (PV) |
489 093 $ |
14 % |
| Ratios |
| Price per unit |
= 10 599 000 $ ÷ 44 logements |
240 886 $ |
| Price per room |
= 10 599 000 $ ÷ 175,0 pièces |
60 566 $ |
| Price per room x 4 1/2 |
|
272 546 $ |
| GRM ratio |
10 599 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.85 |
| NRM ratio |
10 599 000 $ ÷
441 413 $ (Net income) |
24.012 |
| Cap. Rate |
441 413 $ (Net income) ÷
10 599 000 $ |
4.16 % |
| DCR ratio |
441 413 $ (Net income) ÷
373 506 $ |
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. |
 |
