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 |
| 2521842 |
18 |
3 000 000 $ |
166 667 $ |
32 258 $ |
145 161 $ |
15.83 |
23.818 |
0.04 |
1.16 |
966 499 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
966 499 $ |
|
| Before capitalization |
17 136 $ |
2 % |
| After capitalization 17 136 $ + 25 099 $ (average mortgage paid) = |
42 235 $ |
4 % |
| After capitalization and appreciation (PV) |
137 800 $ |
14 % |
| Ratios |
| Price per unit |
= 3 000 000 $ ÷ 18 logements |
166 667 $ |
| Price per room |
= 3 000 000 $ ÷ 93,0 pièces |
32 258 $ |
| Price per room x 4 1/2 |
|
145 161 $ |
| GRM ratio |
3 000 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.83 |
| NRM ratio |
3 000 000 $ ÷
125 956 $ (Net income) |
23.818 |
| Cap. Rate |
125 956 $ (Net income) ÷
3 000 000 $ |
4.20 % |
| DCR ratio |
125 956 $ (Net income) ÷
108 820 $ |
1.16 |
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. |
 |
