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 |
| 2500299 |
20 |
3 493 000 $ |
174 650 $ |
44 782 $ |
201 519 $ |
16.77 |
25.559 |
0.04 |
1.10 |
1 288 317 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 288 317 $ |
|
| Before capitalization |
12 869 $ |
1 % |
| After capitalization 12 869 $ + 25 483 $ (average mortgage paid) = |
38 352 $ |
3 % |
| After capitalization and appreciation (PV) |
149 620 $ |
12 % |
| Ratios |
| Price per unit |
= 3 493 000 $ ÷ 20 logements |
174 650 $ |
| Price per room |
= 3 493 000 $ ÷ 78,0 pièces |
44 782 $ |
| Price per room x 4 1/2 |
|
201 519 $ |
| GRM ratio |
3 493 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.77 |
| NRM ratio |
3 493 000 $ ÷
136 666 $ (Net income) |
25.559 |
| Cap. Rate |
136 666 $ (Net income) ÷
3 493 000 $ |
3.91 % |
| DCR ratio |
136 666 $ (Net income) ÷
123 797 $ |
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. |
 |
