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 |
| 2534048 |
14 |
2 825 000 $ |
201 786 $ |
38 176 $ |
171 791 $ |
18.10 |
26.458 |
0.04 |
1.15 |
1 088 544 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 088 544 $ |
|
| Before capitalization |
13 596 $ |
1 % |
| After capitalization 13 596 $ + 21 491 $ (average mortgage paid) = |
35 087 $ |
3 % |
| After capitalization and appreciation (PV) |
125 077 $ |
11 % |
| Ratios |
| Price per unit |
= 2 825 000 $ ÷ 14 logements |
201 786 $ |
| Price per room |
= 2 825 000 $ ÷ 74,0 pièces |
38 176 $ |
| Price per room x 4 1/2 |
|
171 791 $ |
| GRM ratio |
2 825 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.10 |
| NRM ratio |
2 825 000 $ ÷
106 772 $ (Net income) |
26.458 |
| Cap. Rate |
106 772 $ (Net income) ÷
2 825 000 $ |
3.78 % |
| DCR ratio |
106 772 $ (Net income) ÷
93 177 $ |
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. |
 |
