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 |
| 2542550 |
52 |
10 426 000 $ |
200 500 $ |
42 211 $ |
189 947 $ |
17.15 |
25.493 |
0.04 |
1.22 |
3 673 825 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
3 673 825 $ |
|
| Before capitalization |
72 820 $ |
2 % |
| After capitalization 72 820 $ + 92 849 $ (average mortgage paid) = |
165 669 $ |
5 % |
| After capitalization and appreciation (PV) |
497 789 $ |
14 % |
| Ratios |
| Price per unit |
= 10 426 000 $ ÷ 52 logements |
200 500 $ |
| Price per room |
= 10 426 000 $ ÷ 247,0 pièces |
42 211 $ |
| Price per room x 4 1/2 |
|
189 947 $ |
| GRM ratio |
10 426 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.15 |
| NRM ratio |
10 426 000 $ ÷
408 979 $ (Net income) |
25.493 |
| Cap. Rate |
408 979 $ (Net income) ÷
10 426 000 $ |
3.92 % |
| DCR ratio |
408 979 $ (Net income) ÷
336 160 $ |
1.22 |
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. |
 |
