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 |
| 2537285 |
14 |
3 683 000 $ |
263 071 $ |
51 153 $ |
230 188 $ |
16.27 |
22.008 |
0.05 |
1.28 |
1 057 576 $ |
3 % |
7 % |
18 % |
| Yields of the investment |
| Cashdown |
1 057 576 $ |
|
| Before capitalization |
36 897 $ |
3 % |
| After capitalization 36 897 $ + 36 031 $ (average mortgage paid) = |
72 928 $ |
7 % |
| After capitalization and appreciation (PV) |
190 249 $ |
18 % |
| Ratios |
| Price per unit |
= 3 683 000 $ ÷ 14 logements |
263 071 $ |
| Price per room |
= 3 683 000 $ ÷ 72,0 pièces |
51 153 $ |
| Price per room x 4 1/2 |
|
230 188 $ |
| GRM ratio |
3 683 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.27 |
| NRM ratio |
3 683 000 $ ÷
167 346 $ (Net income) |
22.008 |
| Cap. Rate |
167 346 $ (Net income) ÷
3 683 000 $ |
4.54 % |
| DCR ratio |
167 346 $ (Net income) ÷
130 449 $ |
1.28 |
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. |
 |
