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 |
| 2500302 |
20 |
3 388 000 $ |
169 400 $ |
38 943 $ |
175 241 $ |
18.13 |
27.739 |
0.04 |
1.11 |
1 435 845 $ |
1 % |
2 % |
10 % |
| Yields of the investment |
| Cashdown |
1 435 845 $ |
|
| Before capitalization |
12 238 $ |
1 % |
| After capitalization 12 238 $ + 22 623 $ (average mortgage paid) = |
34 861 $ |
2 % |
| After capitalization and appreciation (PV) |
142 785 $ |
10 % |
| Ratios |
| Price per unit |
= 3 388 000 $ ÷ 20 logements |
169 400 $ |
| Price per room |
= 3 388 000 $ ÷ 87,0 pièces |
38 943 $ |
| Price per room x 4 1/2 |
|
175 241 $ |
| GRM ratio |
3 388 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.13 |
| NRM ratio |
3 388 000 $ ÷
122 140 $ (Net income) |
27.739 |
| Cap. Rate |
122 140 $ (Net income) ÷
3 388 000 $ |
3.61 % |
| DCR ratio |
122 140 $ (Net income) ÷
109 903 $ |
1.11 |
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. |
 |
