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 |
| 2521845 |
18 |
3 099 000 $ |
172 167 $ |
38 259 $ |
172 167 $ |
15.17 |
22.038 |
0.05 |
1.17 |
843 714 $ |
2 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
843 714 $ |
|
| Before capitalization |
20 307 $ |
2 % |
| After capitalization 20 307 $ + 27 750 $ (average mortgage paid) = |
48 058 $ |
6 % |
| After capitalization and appreciation (PV) |
146 776 $ |
17 % |
| Ratios |
| Price per unit |
= 3 099 000 $ ÷ 18 logements |
172 167 $ |
| Price per room |
= 3 099 000 $ ÷ 81,0 pièces |
38 259 $ |
| Price per room x 4 1/2 |
|
172 167 $ |
| GRM ratio |
3 099 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.17 |
| NRM ratio |
3 099 000 $ ÷
140 620 $ (Net income) |
22.038 |
| Cap. Rate |
140 620 $ (Net income) ÷
3 099 000 $ |
4.54 % |
| DCR ratio |
140 620 $ (Net income) ÷
120 313 $ |
1.17 |
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. |
 |
