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 |
| 2583085 |
19 |
3 739 000 $ |
196 789 $ |
45 321 $ |
203 945 $ |
18.72 |
27.758 |
0.04 |
1.13 |
1 445 461 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 445 461 $ |
|
| Before capitalization |
15 132 $ |
1 % |
| After capitalization 15 132 $ + 29 791 $ (average mortgage paid) = |
44 923 $ |
3 % |
| After capitalization and appreciation (PV) |
164 028 $ |
11 % |
| Ratios |
| Price per unit |
= 3 739 000 $ ÷ 19 logements |
196 789 $ |
| Price per room |
= 3 739 000 $ ÷ 82,5 pièces |
45 321 $ |
| Price per room x 4 1/2 |
|
203 945 $ |
| GRM ratio |
3 739 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.72 |
| NRM ratio |
3 739 000 $ ÷
134 699 $ (Net income) |
27.758 |
| Cap. Rate |
134 699 $ (Net income) ÷
3 739 000 $ |
3.60 % |
| DCR ratio |
134 699 $ (Net income) ÷
119 567 $ |
1.13 |
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. |
 |
