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 |
| 2532511 |
19 |
3 970 000 $ |
208 947 $ |
40 305 $ |
181 371 $ |
18.24 |
26.070 |
0.04 |
1.11 |
1 419 353 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 419 353 $ |
|
| Before capitalization |
15 101 $ |
1 % |
| After capitalization 15 101 $ + 31 642 $ (average mortgage paid) = |
46 742 $ |
3 % |
| After capitalization and appreciation (PV) |
173 207 $ |
12 % |
| Ratios |
| Price per unit |
= 3 970 000 $ ÷ 19 logements |
208 947 $ |
| Price per room |
= 3 970 000 $ ÷ 98,5 pièces |
40 305 $ |
| Price per room x 4 1/2 |
|
181 371 $ |
| GRM ratio |
3 970 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.24 |
| NRM ratio |
3 970 000 $ ÷
152 285 $ (Net income) |
26.070 |
| Cap. Rate |
152 285 $ (Net income) ÷
3 970 000 $ |
3.84 % |
| DCR ratio |
152 285 $ (Net income) ÷
137 184 $ |
1.11 |
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. |
 |
