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 |
| 2521308 |
18 |
3 145 000 $ |
174 722 $ |
33 817 $ |
152 177 $ |
18.03 |
28.701 |
0.03 |
1.15 |
1 375 801 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 375 801 $ |
|
| Before capitalization |
14 409 $ |
1 % |
| After capitalization 14 409 $ + 21 951 $ (average mortgage paid) = |
36 361 $ |
3 % |
| After capitalization and appreciation (PV) |
136 544 $ |
10 % |
| Ratios |
| Price per unit |
= 3 145 000 $ ÷ 18 logements |
174 722 $ |
| Price per room |
= 3 145 000 $ ÷ 93,0 pièces |
33 817 $ |
| Price per room x 4 1/2 |
|
152 177 $ |
| GRM ratio |
3 145 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.03 |
| NRM ratio |
3 145 000 $ ÷
109 580 $ (Net income) |
28.701 |
| Cap. Rate |
109 580 $ (Net income) ÷
3 145 000 $ |
3.48 % |
| DCR ratio |
109 580 $ (Net income) ÷
95 170 $ |
1.15 |
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. |
 |
