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 |
| 2526768 |
18 |
3 349 000 $ |
186 056 $ |
36 011 $ |
162 048 $ |
18.22 |
28.669 |
0.03 |
1.15 |
1 462 910 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 462 910 $ |
|
| Before capitalization |
15 457 $ |
1 % |
| After capitalization 15 457 $ + 23 379 $ (average mortgage paid) = |
38 836 $ |
3 % |
| After capitalization and appreciation (PV) |
145 518 $ |
10 % |
| Ratios |
| Price per unit |
= 3 349 000 $ ÷ 18 logements |
186 056 $ |
| Price per room |
= 3 349 000 $ ÷ 93,0 pièces |
36 011 $ |
| Price per room x 4 1/2 |
|
162 048 $ |
| GRM ratio |
3 349 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.22 |
| NRM ratio |
3 349 000 $ ÷
116 817 $ (Net income) |
28.669 |
| Cap. Rate |
116 817 $ (Net income) ÷
3 349 000 $ |
3.49 % |
| DCR ratio |
116 817 $ (Net income) ÷
101 361 $ |
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. |
 |
