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 |
| 2500133 |
13 |
3 350 000 $ |
257 692 $ |
51 145 $ |
230 153 $ |
16.31 |
22.451 |
0.04 |
1.18 |
1 098 800 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 098 800 $ |
|
| Before capitalization |
22 764 $ |
2 % |
| After capitalization 22 764 $ + 26 029 $ (average mortgage paid) = |
48 793 $ |
4 % |
| After capitalization and appreciation (PV) |
155 507 $ |
14 % |
| Ratios |
| Price per unit |
= 3 350 000 $ ÷ 13 logements |
257 692 $ |
| Price per room |
= 3 350 000 $ ÷ 65,5 pièces |
51 145 $ |
| Price per room x 4 1/2 |
|
230 153 $ |
| GRM ratio |
3 350 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.31 |
| NRM ratio |
3 350 000 $ ÷
149 214 $ (Net income) |
22.451 |
| Cap. Rate |
149 214 $ (Net income) ÷
3 350 000 $ |
4.45 % |
| DCR ratio |
149 214 $ (Net income) ÷
126 451 $ |
1.18 |
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. |
 |
