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 |
| 2532493 |
16 |
3 425 000 $ |
214 063 $ |
42 813 $ |
192 656 $ |
20.35 |
29.822 |
0.03 |
1.04 |
1 385 255 $ |
0 % |
2 % |
10 % |
| Yields of the investment |
| Cashdown |
1 385 255 $ |
|
| Before capitalization |
4 882 $ |
0 % |
| After capitalization 4 882 $ + 25 364 $ (average mortgage paid) = |
30 246 $ |
2 % |
| After capitalization and appreciation (PV) |
139 350 $ |
10 % |
| Ratios |
| Price per unit |
= 3 425 000 $ ÷ 16 logements |
214 063 $ |
| Price per room |
= 3 425 000 $ ÷ 80,0 pièces |
42 813 $ |
| Price per room x 4 1/2 |
|
192 656 $ |
| GRM ratio |
3 425 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.35 |
| NRM ratio |
3 425 000 $ ÷
114 850 $ (Net income) |
29.822 |
| Cap. Rate |
114 850 $ (Net income) ÷
3 425 000 $ |
3.35 % |
| DCR ratio |
114 850 $ (Net income) ÷
109 967 $ |
1.04 |
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. |
 |
