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 |
| 2571184 |
67 |
10 961 000 $ |
163 597 $ |
39 642 $ |
178 389 $ |
16.23 |
24.939 |
0.04 |
1.20 |
3 891 326 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 891 326 $ |
|
| Before capitalization |
72 721 $ |
2 % |
| After capitalization 72 721 $ + 91 390 $ (average mortgage paid) = |
164 112 $ |
4 % |
| After capitalization and appreciation (PV) |
513 274 $ |
13 % |
| Ratios |
| Price per unit |
= 10 961 000 $ ÷ 67 logements |
163 597 $ |
| Price per room |
= 10 961 000 $ ÷ 276,5 pièces |
39 642 $ |
| Price per room x 4 1/2 |
|
178 389 $ |
| GRM ratio |
10 961 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.23 |
| NRM ratio |
10 961 000 $ ÷
439 516 $ (Net income) |
24.939 |
| Cap. Rate |
439 516 $ (Net income) ÷
10 961 000 $ |
4.01 % |
| DCR ratio |
439 516 $ (Net income) ÷
366 796 $ |
1.20 |
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. |
 |
