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 |
| 2532491 |
16 |
2 775 000 $ |
173 438 $ |
39 643 $ |
178 393 $ |
17.08 |
26.481 |
0.04 |
1.23 |
1 191 593 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 191 593 $ |
|
| Before capitalization |
19 863 $ |
2 % |
| After capitalization 19 863 $ + 19 589 $ (average mortgage paid) = |
39 452 $ |
3 % |
| After capitalization and appreciation (PV) |
127 848 $ |
11 % |
| Ratios |
| Price per unit |
= 2 775 000 $ ÷ 16 logements |
173 438 $ |
| Price per room |
= 2 775 000 $ ÷ 70,0 pièces |
39 643 $ |
| Price per room x 4 1/2 |
|
178 393 $ |
| GRM ratio |
2 775 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.08 |
| NRM ratio |
2 775 000 $ ÷
104 791 $ (Net income) |
26.481 |
| Cap. Rate |
104 791 $ (Net income) ÷
2 775 000 $ |
3.78 % |
| DCR ratio |
104 791 $ (Net income) ÷
84 928 $ |
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. |
 |
