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 |
| 2532512 |
19 |
3 600 000 $ |
189 474 $ |
36 923 $ |
166 154 $ |
17.69 |
26.269 |
0.04 |
1.10 |
1 275 150 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 275 150 $ |
|
| Before capitalization |
12 195 $ |
1 % |
| After capitalization 12 195 $ + 28 797 $ (average mortgage paid) = |
40 992 $ |
3 % |
| After capitalization and appreciation (PV) |
155 669 $ |
12 % |
| Ratios |
| Price per unit |
= 3 600 000 $ ÷ 19 logements |
189 474 $ |
| Price per room |
= 3 600 000 $ ÷ 97,5 pièces |
36 923 $ |
| Price per room x 4 1/2 |
|
166 154 $ |
| GRM ratio |
3 600 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.69 |
| NRM ratio |
3 600 000 $ ÷
137 046 $ (Net income) |
26.269 |
| Cap. Rate |
137 046 $ (Net income) ÷
3 600 000 $ |
3.81 % |
| DCR ratio |
137 046 $ (Net income) ÷
124 851 $ |
1.10 |
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. |
 |
