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 |
| 2601497 |
49 |
11 243 000 $ |
229 449 $ |
54 446 $ |
245 005 $ |
16.16 |
23.032 |
0.04 |
1.28 |
4 034 738 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
4 034 738 $ |
|
| Before capitalization |
107 179 $ |
3 % |
| After capitalization 107 179 $ + 88 302 $ (average mortgage paid) = |
195 481 $ |
5 % |
| After capitalization and appreciation (PV) |
553 627 $ |
14 % |
| Ratios |
| Price per unit |
= 11 243 000 $ ÷ 49 logements |
229 449 $ |
| Price per room |
= 11 243 000 $ ÷ 206,5 pièces |
54 446 $ |
| Price per room x 4 1/2 |
|
245 005 $ |
| GRM ratio |
11 243 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.16 |
| NRM ratio |
11 243 000 $ ÷
488 158 $ (Net income) |
23.032 |
| Cap. Rate |
488 158 $ (Net income) ÷
11 243 000 $ |
4.34 % |
| DCR ratio |
488 158 $ (Net income) ÷
380 978 $ |
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. |
 |
