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 |
| 2537297 |
17 |
3 933 000 $ |
231 353 $ |
42 064 $ |
189 289 $ |
16.80 |
22.841 |
0.04 |
1.19 |
1 036 886 $ |
3 % |
7 % |
19 % |
| Yields of the investment |
| Cashdown |
1 036 886 $ |
|
| Before capitalization |
28 049 $ |
3 % |
| After capitalization 28 049 $ + 39 812 $ (average mortgage paid) = |
67 861 $ |
7 % |
| After capitalization and appreciation (PV) |
193 146 $ |
19 % |
| Ratios |
| Price per unit |
= 3 933 000 $ ÷ 17 logements |
231 353 $ |
| Price per room |
= 3 933 000 $ ÷ 93,5 pièces |
42 064 $ |
| Price per room x 4 1/2 |
|
189 289 $ |
| GRM ratio |
3 933 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.80 |
| NRM ratio |
3 933 000 $ ÷
172 189 $ (Net income) |
22.841 |
| Cap. Rate |
172 189 $ (Net income) ÷
3 933 000 $ |
4.38 % |
| DCR ratio |
172 189 $ (Net income) ÷
144 139 $ |
1.19 |
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. |
 |
