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 |
| 2623348 |
17 |
3 460 000 $ |
203 529 $ |
64 074 $ |
288 333 $ |
16.34 |
23.647 |
0.04 |
1.04 |
894 449 $ |
1 % |
4 % |
16 % |
| Yields of the investment |
| Cashdown |
894 449 $ |
|
| Before capitalization |
6 176 $ |
1 % |
| After capitalization 6 176 $ + 30 707 $ (average mortgage paid) = |
36 883 $ |
4 % |
| After capitalization and appreciation (PV) |
147 101 $ |
16 % |
| Ratios |
| Price per unit |
= 3 460 000 $ ÷ 17 logements |
203 529 $ |
| Price per room |
= 3 460 000 $ ÷ 54,0 pièces |
64 074 $ |
| Price per room x 4 1/2 |
|
288 333 $ |
| GRM ratio |
3 460 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.34 |
| NRM ratio |
3 460 000 $ ÷
146 321 $ (Net income) |
23.647 |
| Cap. Rate |
146 321 $ (Net income) ÷
3 460 000 $ |
4.23 % |
| DCR ratio |
146 321 $ (Net income) ÷
140 145 $ |
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. |
 |
