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 |
| 2542354 |
21 |
3 924 000 $ |
186 857 $ |
38 283 $ |
172 273 $ |
16.80 |
25.791 |
0.04 |
1.17 |
1 304 084 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 304 084 $ |
|
| Before capitalization |
22 013 $ |
2 % |
| After capitalization 22 013 $ + 35 944 $ (average mortgage paid) = |
57 957 $ |
4 % |
| After capitalization and appreciation (PV) |
182 955 $ |
14 % |
| Ratios |
| Price per unit |
= 3 924 000 $ ÷ 21 logements |
186 857 $ |
| Price per room |
= 3 924 000 $ ÷ 102,5 pièces |
38 283 $ |
| Price per room x 4 1/2 |
|
172 273 $ |
| GRM ratio |
3 924 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.80 |
| NRM ratio |
3 924 000 $ ÷
152 147 $ (Net income) |
25.791 |
| Cap. Rate |
152 147 $ (Net income) ÷
3 924 000 $ |
3.88 % |
| DCR ratio |
152 147 $ (Net income) ÷
130 134 $ |
1.17 |
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. |
 |
