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 |
| 2500165 |
17 |
4 180 000 $ |
245 882 $ |
50 667 $ |
228 000 $ |
20.14 |
28.872 |
0.03 |
1.04 |
1 723 112 $ |
0 % |
2 % |
10 % |
| Yields of the investment |
| Cashdown |
1 723 112 $ |
|
| Before capitalization |
6 154 $ |
0 % |
| After capitalization 6 154 $ + 28 535 $ (average mortgage paid) = |
34 690 $ |
2 % |
| After capitalization and appreciation (PV) |
167 843 $ |
10 % |
| Ratios |
| Price per unit |
= 4 180 000 $ ÷ 17 logements |
245 882 $ |
| Price per room |
= 4 180 000 $ ÷ 82,5 pièces |
50 667 $ |
| Price per room x 4 1/2 |
|
228 000 $ |
| GRM ratio |
4 180 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.14 |
| NRM ratio |
4 180 000 $ ÷
144 780 $ (Net income) |
28.872 |
| Cap. Rate |
144 780 $ (Net income) ÷
4 180 000 $ |
3.46 % |
| DCR ratio |
144 780 $ (Net income) ÷
138 625 $ |
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. |
 |
