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 |
| 2542336 |
22 |
4 273 000 $ |
194 227 $ |
41 087 $ |
184 889 $ |
18.89 |
30.559 |
0.03 |
1.13 |
1 801 487 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 801 487 $ |
|
| Before capitalization |
16 549 $ |
1 % |
| After capitalization 16 549 $ + 34 050 $ (average mortgage paid) = |
50 599 $ |
3 % |
| After capitalization and appreciation (PV) |
186 715 $ |
10 % |
| Ratios |
| Price per unit |
= 4 273 000 $ ÷ 22 logements |
194 227 $ |
| Price per room |
= 4 273 000 $ ÷ 104,0 pièces |
41 087 $ |
| Price per room x 4 1/2 |
|
184 889 $ |
| GRM ratio |
4 273 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.89 |
| NRM ratio |
4 273 000 $ ÷
139 828 $ (Net income) |
30.559 |
| Cap. Rate |
139 828 $ (Net income) ÷
4 273 000 $ |
3.27 % |
| DCR ratio |
139 828 $ (Net income) ÷
123 279 $ |
1.13 |
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. |
 |
