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 |
| 2532481 |
13 |
3 175 000 $ |
244 231 $ |
54 274 $ |
244 231 $ |
19.76 |
28.862 |
0.03 |
1.14 |
1 386 275 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 386 275 $ |
|
| Before capitalization |
13 744 $ |
1 % |
| After capitalization 13 744 $ + 22 203 $ (average mortgage paid) = |
35 947 $ |
3 % |
| After capitalization and appreciation (PV) |
137 086 $ |
10 % |
| Ratios |
| Price per unit |
= 3 175 000 $ ÷ 13 logements |
244 231 $ |
| Price per room |
= 3 175 000 $ ÷ 58,5 pièces |
54 274 $ |
| Price per room x 4 1/2 |
|
244 231 $ |
| GRM ratio |
3 175 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.76 |
| NRM ratio |
3 175 000 $ ÷
110 007 $ (Net income) |
28.862 |
| Cap. Rate |
110 007 $ (Net income) ÷
3 175 000 $ |
3.46 % |
| DCR ratio |
110 007 $ (Net income) ÷
96 263 $ |
1.14 |
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. |
 |
