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 |
| 2521333 |
14 |
3 625 000 $ |
258 929 $ |
43 675 $ |
196 536 $ |
16.77 |
23.192 |
0.04 |
1.18 |
1 151 345 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 151 345 $ |
|
| Before capitalization |
23 349 $ |
2 % |
| After capitalization 23 349 $ + 30 667 $ (average mortgage paid) = |
54 016 $ |
5 % |
| After capitalization and appreciation (PV) |
169 489 $ |
15 % |
| Ratios |
| Price per unit |
= 3 625 000 $ ÷ 14 logements |
258 929 $ |
| Price per room |
= 3 625 000 $ ÷ 83,0 pièces |
43 675 $ |
| Price per room x 4 1/2 |
|
196 536 $ |
| GRM ratio |
3 625 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.77 |
| NRM ratio |
3 625 000 $ ÷
156 306 $ (Net income) |
23.192 |
| Cap. Rate |
156 306 $ (Net income) ÷
3 625 000 $ |
4.31 % |
| DCR ratio |
156 306 $ (Net income) ÷
132 957 $ |
1.18 |
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. |
 |
