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 |
| 2601243 |
51 |
10 735 000 $ |
210 490 $ |
48 907 $ |
220 080 $ |
16.16 |
23.138 |
0.04 |
1.26 |
3 717 411 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
3 717 411 $ |
|
| Before capitalization |
97 062 $ |
3 % |
| After capitalization 97 062 $ + 90 645 $ (average mortgage paid) = |
187 707 $ |
5 % |
| After capitalization and appreciation (PV) |
529 668 $ |
14 % |
| Ratios |
| Price per unit |
= 10 735 000 $ ÷ 51 logements |
210 490 $ |
| Price per room |
= 10 735 000 $ ÷ 219,5 pièces |
48 907 $ |
| Price per room x 4 1/2 |
|
220 080 $ |
| GRM ratio |
10 735 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.16 |
| NRM ratio |
10 735 000 $ ÷
463 959 $ (Net income) |
23.138 |
| Cap. Rate |
463 959 $ (Net income) ÷
10 735 000 $ |
4.32 % |
| DCR ratio |
463 959 $ (Net income) ÷
366 897 $ |
1.26 |
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. |
 |
