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 |
| 2532614 |
18 |
3 745 000 $ |
208 056 $ |
48 636 $ |
218 864 $ |
19.82 |
29.233 |
0.03 |
1.12 |
1 632 509 $ |
1 % |
2 % |
10 % |
| Yields of the investment |
| Cashdown |
1 632 509 $ |
|
| Before capitalization |
14 056 $ |
1 % |
| After capitalization 14 056 $ + 26 306 $ (average mortgage paid) = |
40 362 $ |
2 % |
| After capitalization and appreciation (PV) |
159 658 $ |
10 % |
| Ratios |
| Price per unit |
= 3 745 000 $ ÷ 18 logements |
208 056 $ |
| Price per room |
= 3 745 000 $ ÷ 77,0 pièces |
48 636 $ |
| Price per room x 4 1/2 |
|
218 864 $ |
| GRM ratio |
3 745 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.82 |
| NRM ratio |
3 745 000 $ ÷
128 108 $ (Net income) |
29.233 |
| Cap. Rate |
128 108 $ (Net income) ÷
3 745 000 $ |
3.42 % |
| DCR ratio |
128 108 $ (Net income) ÷
114 052 $ |
1.12 |
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. |
 |
