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 |
| 2601234 |
44 |
10 483 000 $ |
238 250 $ |
56 665 $ |
254 992 $ |
17.17 |
24.557 |
0.04 |
1.23 |
3 907 860 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 907 860 $ |
|
| Before capitalization |
79 869 $ |
2 % |
| After capitalization 79 869 $ + 80 609 $ (average mortgage paid) = |
160 478 $ |
4 % |
| After capitalization and appreciation (PV) |
494 411 $ |
13 % |
| Ratios |
| Price per unit |
= 10 483 000 $ ÷ 44 logements |
238 250 $ |
| Price per room |
= 10 483 000 $ ÷ 185,0 pièces |
56 665 $ |
| Price per room x 4 1/2 |
|
254 992 $ |
| GRM ratio |
10 483 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.17 |
| NRM ratio |
10 483 000 $ ÷
426 878 $ (Net income) |
24.557 |
| Cap. Rate |
426 878 $ (Net income) ÷
10 483 000 $ |
4.07 % |
| DCR ratio |
426 878 $ (Net income) ÷
347 010 $ |
1.23 |
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. |
 |
