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 |
| 2526110 |
18 |
3 495 000 $ |
194 167 $ |
38 407 $ |
172 830 $ |
18.76 |
28.693 |
0.03 |
1.15 |
1 532 843 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 532 843 $ |
|
| Before capitalization |
16 345 $ |
1 % |
| After capitalization 16 345 $ + 24 325 $ (average mortgage paid) = |
40 670 $ |
3 % |
| After capitalization and appreciation (PV) |
152 003 $ |
10 % |
| Ratios |
| Price per unit |
= 3 495 000 $ ÷ 18 logements |
194 167 $ |
| Price per room |
= 3 495 000 $ ÷ 91,0 pièces |
38 407 $ |
| Price per room x 4 1/2 |
|
172 830 $ |
| GRM ratio |
3 495 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.76 |
| NRM ratio |
3 495 000 $ ÷
121 807 $ (Net income) |
28.693 |
| Cap. Rate |
121 807 $ (Net income) ÷
3 495 000 $ |
3.49 % |
| DCR ratio |
121 807 $ (Net income) ÷
105 462 $ |
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. |
 |
