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 |
| 2532490 |
16 |
3 145 000 $ |
196 563 $ |
44 296 $ |
199 331 $ |
17.80 |
26.202 |
0.04 |
1.23 |
1 335 797 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 335 797 $ |
|
| Before capitalization |
22 769 $ |
2 % |
| After capitalization 22 769 $ + 22 433 $ (average mortgage paid) = |
45 202 $ |
3 % |
| After capitalization and appreciation (PV) |
145 385 $ |
11 % |
| Ratios |
| Price per unit |
= 3 145 000 $ ÷ 16 logements |
196 563 $ |
| Price per room |
= 3 145 000 $ ÷ 71,0 pièces |
44 296 $ |
| Price per room x 4 1/2 |
|
199 331 $ |
| GRM ratio |
3 145 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.80 |
| NRM ratio |
3 145 000 $ ÷
120 030 $ (Net income) |
26.202 |
| Cap. Rate |
120 030 $ (Net income) ÷
3 145 000 $ |
3.82 % |
| DCR ratio |
120 030 $ (Net income) ÷
97 261 $ |
1.23 |
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. |
 |
