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 |
| 2521867 |
18 |
2 950 000 $ |
163 889 $ |
31 720 $ |
142 742 $ |
16.63 |
26.275 |
0.04 |
1.15 |
1 127 626 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 127 626 $ |
|
| Before capitalization |
14 527 $ |
1 % |
| After capitalization 14 527 $ + 22 545 $ (average mortgage paid) = |
37 072 $ |
3 % |
| After capitalization and appreciation (PV) |
131 044 $ |
12 % |
| Ratios |
| Price per unit |
= 2 950 000 $ ÷ 18 logements |
163 889 $ |
| Price per room |
= 2 950 000 $ ÷ 93,0 pièces |
31 720 $ |
| Price per room x 4 1/2 |
|
142 742 $ |
| GRM ratio |
2 950 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.63 |
| NRM ratio |
2 950 000 $ ÷
112 273 $ (Net income) |
26.275 |
| Cap. Rate |
112 273 $ (Net income) ÷
2 950 000 $ |
3.81 % |
| DCR ratio |
112 273 $ (Net income) ÷
97 746 $ |
1.15 |
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. |
 |
