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 |
| 2617225 |
50 |
12 184 000 $ |
243 680 $ |
61 226 $ |
275 518 $ |
17.52 |
25.110 |
0.04 |
1.17 |
4 406 012 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
4 406 012 $ |
|
| Before capitalization |
69 741 $ |
2 % |
| After capitalization 69 741 $ + 94 018 $ (average mortgage paid) = |
163 760 $ |
4 % |
| After capitalization and appreciation (PV) |
551 879 $ |
13 % |
| Ratios |
| Price per unit |
= 12 184 000 $ ÷ 50 logements |
243 680 $ |
| Price per room |
= 12 184 000 $ ÷ 199,0 pièces |
61 226 $ |
| Price per room x 4 1/2 |
|
275 518 $ |
| GRM ratio |
12 184 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.52 |
| NRM ratio |
12 184 000 $ ÷
485 231 $ (Net income) |
25.110 |
| Cap. Rate |
485 231 $ (Net income) ÷
12 184 000 $ |
3.98 % |
| DCR ratio |
485 231 $ (Net income) ÷
415 491 $ |
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. |
 |
