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 |
| 2521341 |
18 |
3 513 000 $ |
195 167 $ |
40 379 $ |
181 707 $ |
18.50 |
26.121 |
0.04 |
1.07 |
1 158 028 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
1 158 028 $ |
|
| Before capitalization |
8 255 $ |
1 % |
| After capitalization 8 255 $ + 29 116 $ (average mortgage paid) = |
37 371 $ |
3 % |
| After capitalization and appreciation (PV) |
149 278 $ |
13 % |
| Ratios |
| Price per unit |
= 3 513 000 $ ÷ 18 logements |
195 167 $ |
| Price per room |
= 3 513 000 $ ÷ 87,0 pièces |
40 379 $ |
| Price per room x 4 1/2 |
|
181 707 $ |
| GRM ratio |
3 513 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.50 |
| NRM ratio |
3 513 000 $ ÷
134 490 $ (Net income) |
26.121 |
| Cap. Rate |
134 490 $ (Net income) ÷
3 513 000 $ |
3.83 % |
| DCR ratio |
134 490 $ (Net income) ÷
126 234 $ |
1.07 |
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. |
 |
