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 |
| 2571143 |
19 |
3 684 000 $ |
193 895 $ |
44 655 $ |
200 945 $ |
19.17 |
28.628 |
0.03 |
1.12 |
1 485 680 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 485 680 $ |
|
| Before capitalization |
13 989 $ |
1 % |
| After capitalization 13 989 $ + 28 577 $ (average mortgage paid) = |
42 566 $ |
3 % |
| After capitalization and appreciation (PV) |
159 919 $ |
11 % |
| Ratios |
| Price per unit |
= 3 684 000 $ ÷ 19 logements |
193 895 $ |
| Price per room |
= 3 684 000 $ ÷ 82,5 pièces |
44 655 $ |
| Price per room x 4 1/2 |
|
200 945 $ |
| GRM ratio |
3 684 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.17 |
| NRM ratio |
3 684 000 $ ÷
128 683 $ (Net income) |
28.628 |
| Cap. Rate |
128 683 $ (Net income) ÷
3 684 000 $ |
3.49 % |
| DCR ratio |
128 683 $ (Net income) ÷
114 694 $ |
1.12 |
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. |
 |
