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 |
| 2623350 |
18 |
3 364 000 $ |
186 889 $ |
57 017 $ |
256 576 $ |
16.21 |
24.078 |
0.04 |
1.12 |
1 124 048 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 124 048 $ |
|
| Before capitalization |
14 709 $ |
1 % |
| After capitalization 14 709 $ + 26 122 $ (average mortgage paid) = |
40 831 $ |
4 % |
| After capitalization and appreciation (PV) |
147 991 $ |
13 % |
| Ratios |
| Price per unit |
= 3 364 000 $ ÷ 18 logements |
186 889 $ |
| Price per room |
= 3 364 000 $ ÷ 59,0 pièces |
57 017 $ |
| Price per room x 4 1/2 |
|
256 576 $ |
| GRM ratio |
3 364 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.21 |
| NRM ratio |
3 364 000 $ ÷
139 711 $ (Net income) |
24.078 |
| Cap. Rate |
139 711 $ (Net income) ÷
3 364 000 $ |
4.15 % |
| DCR ratio |
139 711 $ (Net income) ÷
125 002 $ |
1.12 |
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. |
 |
