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 |
| 2583083 |
18 |
3 459 000 $ |
192 167 $ |
45 513 $ |
204 809 $ |
16.69 |
24.707 |
0.04 |
1.21 |
1 231 697 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 231 697 $ |
|
| Before capitalization |
24 268 $ |
2 % |
| After capitalization 24 268 $ + 28 836 $ (average mortgage paid) = |
53 104 $ |
4 % |
| After capitalization and appreciation (PV) |
163 290 $ |
13 % |
| Ratios |
| Price per unit |
= 3 459 000 $ ÷ 18 logements |
192 167 $ |
| Price per room |
= 3 459 000 $ ÷ 76,0 pièces |
45 513 $ |
| Price per room x 4 1/2 |
|
204 809 $ |
| GRM ratio |
3 459 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.69 |
| NRM ratio |
3 459 000 $ ÷
140 001 $ (Net income) |
24.707 |
| Cap. Rate |
140 001 $ (Net income) ÷
3 459 000 $ |
4.05 % |
| DCR ratio |
140 001 $ (Net income) ÷
115 733 $ |
1.21 |
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. |
 |
