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 |
| 2623346 |
17 |
3 312 000 $ |
194 824 $ |
66 240 $ |
298 080 $ |
16.75 |
24.748 |
0.04 |
1.04 |
1 013 322 $ |
1 % |
3 % |
14 % |
| Yields of the investment |
| Cashdown |
1 013 322 $ |
|
| Before capitalization |
5 573 $ |
1 % |
| After capitalization 5 573 $ + 26 782 $ (average mortgage paid) = |
32 355 $ |
3 % |
| After capitalization and appreciation (PV) |
137 858 $ |
14 % |
| Ratios |
| Price per unit |
= 3 312 000 $ ÷ 17 logements |
194 824 $ |
| Price per room |
= 3 312 000 $ ÷ 50,0 pièces |
66 240 $ |
| Price per room x 4 1/2 |
|
298 080 $ |
| GRM ratio |
3 312 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.75 |
| NRM ratio |
3 312 000 $ ÷
133 830 $ (Net income) |
24.748 |
| Cap. Rate |
133 830 $ (Net income) ÷
3 312 000 $ |
4.04 % |
| DCR ratio |
133 830 $ (Net income) ÷
128 257 $ |
1.04 |
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. |
 |
