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 |
| 2601273 |
14 |
3 225 000 $ |
230 357 $ |
53 750 $ |
241 875 $ |
18.30 |
26.116 |
0.04 |
1.16 |
1 181 969 $ |
1 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 181 969 $ |
|
| Before capitalization |
16 917 $ |
1 % |
| After capitalization 16 917 $ + 26 553 $ (average mortgage paid) = |
43 470 $ |
4 % |
| After capitalization and appreciation (PV) |
146 203 $ |
12 % |
| Ratios |
| Price per unit |
= 3 225 000 $ ÷ 14 logements |
230 357 $ |
| Price per room |
= 3 225 000 $ ÷ 60,0 pièces |
53 750 $ |
| Price per room x 4 1/2 |
|
241 875 $ |
| GRM ratio |
3 225 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.30 |
| NRM ratio |
3 225 000 $ ÷
123 487 $ (Net income) |
26.116 |
| Cap. Rate |
123 487 $ (Net income) ÷
3 225 000 $ |
3.83 % |
| DCR ratio |
123 487 $ (Net income) ÷
106 570 $ |
1.16 |
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. |
 |
