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 |
| 2521339 |
18 |
3 049 000 $ |
169 389 $ |
37 642 $ |
169 389 $ |
15.87 |
24.020 |
0.04 |
1.16 |
1 004 841 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 004 841 $ |
|
| Before capitalization |
17 699 $ |
2 % |
| After capitalization 17 699 $ + 25 196 $ (average mortgage paid) = |
42 895 $ |
4 % |
| After capitalization and appreciation (PV) |
140 020 $ |
14 % |
| Ratios |
| Price per unit |
= 3 049 000 $ ÷ 18 logements |
169 389 $ |
| Price per room |
= 3 049 000 $ ÷ 81,0 pièces |
37 642 $ |
| Price per room x 4 1/2 |
|
169 389 $ |
| GRM ratio |
3 049 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.87 |
| NRM ratio |
3 049 000 $ ÷
126 937 $ (Net income) |
24.020 |
| Cap. Rate |
126 937 $ (Net income) ÷
3 049 000 $ |
4.16 % |
| DCR ratio |
126 937 $ (Net income) ÷
109 239 $ |
1.16 |
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. |
 |
