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 |
| 2554565 |
18 |
3 328 000 $ |
184 889 $ |
41 086 $ |
184 889 $ |
18.47 |
30.622 |
0.03 |
1.16 |
1 481 940 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 481 940 $ |
|
| Before capitalization |
15 133 $ |
1 % |
| After capitalization 15 133 $ + 24 871 $ (average mortgage paid) = |
40 004 $ |
3 % |
| After capitalization and appreciation (PV) |
146 017 $ |
10 % |
| Ratios |
| Price per unit |
= 3 328 000 $ ÷ 18 logements |
184 889 $ |
| Price per room |
= 3 328 000 $ ÷ 81,0 pièces |
41 086 $ |
| Price per room x 4 1/2 |
|
184 889 $ |
| GRM ratio |
3 328 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.47 |
| NRM ratio |
3 328 000 $ ÷
108 679 $ (Net income) |
30.622 |
| Cap. Rate |
108 679 $ (Net income) ÷
3 328 000 $ |
3.27 % |
| DCR ratio |
108 679 $ (Net income) ÷
93 546 $ |
1.16 |
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. |
 |
