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 |
| 2526765 |
17 |
3 194 000 $ |
187 882 $ |
44 671 $ |
201 021 $ |
20.60 |
34.504 |
0.03 |
1.18 |
1 748 739 $ |
1 % |
2 % |
8 % |
| Yields of the investment |
| Cashdown |
1 748 739 $ |
|
| Before capitalization |
14 409 $ |
1 % |
| After capitalization 14 409 $ + 18 028 $ (average mortgage paid) = |
32 437 $ |
2 % |
| After capitalization and appreciation (PV) |
134 181 $ |
8 % |
| Ratios |
| Price per unit |
= 3 194 000 $ ÷ 17 logements |
187 882 $ |
| Price per room |
= 3 194 000 $ ÷ 71,5 pièces |
44 671 $ |
| Price per room x 4 1/2 |
|
201 021 $ |
| GRM ratio |
3 194 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.60 |
| NRM ratio |
3 194 000 $ ÷
92 570 $ (Net income) |
34.504 |
| Cap. Rate |
92 570 $ (Net income) ÷
3 194 000 $ |
2.90 % |
| DCR ratio |
92 570 $ (Net income) ÷
78 161 $ |
1.18 |
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. |
 |
