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 |
| 2521337 |
18 |
2 719 000 $ |
151 056 $ |
36 253 $ |
163 140 $ |
16.82 |
27.971 |
0.04 |
1.17 |
1 165 504 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 165 504 $ |
|
| Before capitalization |
13 871 $ |
1 % |
| After capitalization 13 871 $ + 19 222 $ (average mortgage paid) = |
33 093 $ |
3 % |
| After capitalization and appreciation (PV) |
119 705 $ |
10 % |
| Ratios |
| Price per unit |
= 2 719 000 $ ÷ 18 logements |
151 056 $ |
| Price per room |
= 2 719 000 $ ÷ 75,0 pièces |
36 253 $ |
| Price per room x 4 1/2 |
|
163 140 $ |
| GRM ratio |
2 719 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.82 |
| NRM ratio |
2 719 000 $ ÷
97 208 $ (Net income) |
27.971 |
| Cap. Rate |
97 208 $ (Net income) ÷
2 719 000 $ |
3.58 % |
| DCR ratio |
97 208 $ (Net income) ÷
83 337 $ |
1.17 |
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. |
 |
