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 |
| 2601250 |
53 |
12 138 000 $ |
229 019 $ |
53 120 $ |
239 042 $ |
15.80 |
22.384 |
0.04 |
1.28 |
4 081 062 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
4 081 062 $ |
|
| Before capitalization |
117 433 $ |
3 % |
| After capitalization 117 433 $ + 99 226 $ (average mortgage paid) = |
216 659 $ |
5 % |
| After capitalization and appreciation (PV) |
603 312 $ |
15 % |
| Ratios |
| Price per unit |
= 12 138 000 $ ÷ 53 logements |
229 019 $ |
| Price per room |
= 12 138 000 $ ÷ 228,5 pièces |
53 120 $ |
| Price per room x 4 1/2 |
|
239 042 $ |
| GRM ratio |
12 138 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.80 |
| NRM ratio |
12 138 000 $ ÷
542 257 $ (Net income) |
22.384 |
| Cap. Rate |
542 257 $ (Net income) ÷
12 138 000 $ |
4.47 % |
| DCR ratio |
542 257 $ (Net income) ÷
424 823 $ |
1.28 |
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. |
 |
