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 |
| 2571090 |
21 |
3 655 000 $ |
174 048 $ |
40 387 $ |
181 740 $ |
18.07 |
27.140 |
0.04 |
1.18 |
1 468 025 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 468 025 $ |
|
| Before capitalization |
20 605 $ |
1 % |
| After capitalization 20 605 $ + 28 421 $ (average mortgage paid) = |
49 026 $ |
3 % |
| After capitalization and appreciation (PV) |
165 455 $ |
11 % |
| Ratios |
| Price per unit |
= 3 655 000 $ ÷ 21 logements |
174 048 $ |
| Price per room |
= 3 655 000 $ ÷ 90,5 pièces |
40 387 $ |
| Price per room x 4 1/2 |
|
181 740 $ |
| GRM ratio |
3 655 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.07 |
| NRM ratio |
3 655 000 $ ÷
134 672 $ (Net income) |
27.140 |
| Cap. Rate |
134 672 $ (Net income) ÷
3 655 000 $ |
3.68 % |
| DCR ratio |
134 672 $ (Net income) ÷
114 067 $ |
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. |
 |
