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 |
| 2526774 |
23 |
4 294 000 $ |
186 696 $ |
38 860 $ |
174 869 $ |
19.59 |
31.116 |
0.03 |
1.13 |
2 037 137 $ |
1 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
2 037 137 $ |
|
| Before capitalization |
16 342 $ |
1 % |
| After capitalization 16 342 $ + 28 061 $ (average mortgage paid) = |
44 403 $ |
2 % |
| After capitalization and appreciation (PV) |
181 188 $ |
9 % |
| Ratios |
| Price per unit |
= 4 294 000 $ ÷ 23 logements |
186 696 $ |
| Price per room |
= 4 294 000 $ ÷ 110,5 pièces |
38 860 $ |
| Price per room x 4 1/2 |
|
174 869 $ |
| GRM ratio |
4 294 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.59 |
| NRM ratio |
4 294 000 $ ÷
138 002 $ (Net income) |
31.116 |
| Cap. Rate |
138 002 $ (Net income) ÷
4 294 000 $ |
3.21 % |
| DCR ratio |
138 002 $ (Net income) ÷
121 659 $ |
1.13 |
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. |
 |
