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 |
| 2500140 |
12 |
3 195 000 $ |
266 250 $ |
46 304 $ |
208 370 $ |
22.06 |
31.677 |
0.03 |
1.04 |
1 489 138 $ |
0 % |
2 % |
8 % |
| Yields of the investment |
| Cashdown |
1 489 138 $ |
|
| Before capitalization |
4 286 $ |
0 % |
| After capitalization 4 286 $ + 19 880 $ (average mortgage paid) = |
24 166 $ |
2 % |
| After capitalization and appreciation (PV) |
125 942 $ |
8 % |
| Ratios |
| Price per unit |
= 3 195 000 $ ÷ 12 logements |
266 250 $ |
| Price per room |
= 3 195 000 $ ÷ 69,0 pièces |
46 304 $ |
| Price per room x 4 1/2 |
|
208 370 $ |
| GRM ratio |
3 195 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
22.06 |
| NRM ratio |
3 195 000 $ ÷
100 861 $ (Net income) |
31.677 |
| Cap. Rate |
100 861 $ (Net income) ÷
3 195 000 $ |
3.16 % |
| DCR ratio |
100 861 $ (Net income) ÷
96 575 $ |
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. |
 |
