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 |
| 2500286 |
17 |
3 554 000 $ |
209 059 $ |
55 101 $ |
247 953 $ |
18.25 |
26.841 |
0.04 |
1.04 |
1 298 906 $ |
0 % |
2 % |
11 % |
| Yields of the investment |
| Cashdown |
1 298 906 $ |
|
| Before capitalization |
5 617 $ |
0 % |
| After capitalization 5 617 $ + 26 099 $ (average mortgage paid) = |
31 716 $ |
2 % |
| After capitalization and appreciation (PV) |
144 928 $ |
11 % |
| Ratios |
| Price per unit |
= 3 554 000 $ ÷ 17 logements |
209 059 $ |
| Price per room |
= 3 554 000 $ ÷ 64,5 pièces |
55 101 $ |
| Price per room x 4 1/2 |
|
247 953 $ |
| GRM ratio |
3 554 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.25 |
| NRM ratio |
3 554 000 $ ÷
132 408 $ (Net income) |
26.841 |
| Cap. Rate |
132 408 $ (Net income) ÷
3 554 000 $ |
3.73 % |
| DCR ratio |
132 408 $ (Net income) ÷
126 791 $ |
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. |
 |
