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 |
| 2526793 |
18 |
2 950 000 $ |
163 889 $ |
31 720 $ |
142 742 $ |
15.60 |
23.501 |
0.04 |
1.16 |
923 310 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
923 310 $ |
|
| Before capitalization |
17 117 $ |
2 % |
| After capitalization 17 117 $ + 25 005 $ (average mortgage paid) = |
42 122 $ |
5 % |
| After capitalization and appreciation (PV) |
136 093 $ |
15 % |
| 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 |
15.60 |
| NRM ratio |
2 950 000 $ ÷
125 527 $ (Net income) |
23.501 |
| Cap. Rate |
125 527 $ (Net income) ÷
2 950 000 $ |
4.26 % |
| DCR ratio |
125 527 $ (Net income) ÷
108 410 $ |
1.16 |
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. |
 |
