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 |
| 2500278 |
19 |
3 469 000 $ |
182 579 $ |
44 191 $ |
198 860 $ |
16.34 |
24.135 |
0.04 |
1.10 |
1 142 656 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 142 656 $ |
|
| Before capitalization |
13 183 $ |
1 % |
| After capitalization 13 183 $ + 26 873 $ (average mortgage paid) = |
40 056 $ |
4 % |
| After capitalization and appreciation (PV) |
150 561 $ |
13 % |
| Ratios |
| Price per unit |
= 3 469 000 $ ÷ 19 logements |
182 579 $ |
| Price per room |
= 3 469 000 $ ÷ 78,5 pièces |
44 191 $ |
| Price per room x 4 1/2 |
|
198 860 $ |
| GRM ratio |
3 469 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.34 |
| NRM ratio |
3 469 000 $ ÷
143 734 $ (Net income) |
24.135 |
| Cap. Rate |
143 734 $ (Net income) ÷
3 469 000 $ |
4.14 % |
| DCR ratio |
143 734 $ (Net income) ÷
130 551 $ |
1.10 |
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. |
 |
