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 |
| 2601504 |
55 |
13 053 000 $ |
237 327 $ |
57 125 $ |
257 061 $ |
18.04 |
25.921 |
0.04 |
1.20 |
5 099 782 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
5 099 782 $ |
|
| Before capitalization |
83 092 $ |
2 % |
| After capitalization 83 092 $ + 98 199 $ (average mortgage paid) = |
181 290 $ |
4 % |
| After capitalization and appreciation (PV) |
597 093 $ |
12 % |
| Ratios |
| Price per unit |
= 13 053 000 $ ÷ 55 logements |
237 327 $ |
| Price per room |
= 13 053 000 $ ÷ 228,5 pièces |
57 125 $ |
| Price per room x 4 1/2 |
|
257 061 $ |
| GRM ratio |
13 053 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.04 |
| NRM ratio |
13 053 000 $ ÷
503 564 $ (Net income) |
25.921 |
| Cap. Rate |
503 564 $ (Net income) ÷
13 053 000 $ |
3.86 % |
| DCR ratio |
503 564 $ (Net income) ÷
420 474 $ |
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. |
 |
