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 |
| 2554569 |
16 |
2 725 000 $ |
170 313 $ |
38 929 $ |
175 179 $ |
16.77 |
26.004 |
0.04 |
1.23 |
1 059 683 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 059 683 $ |
|
| Before capitalization |
19 862 $ |
2 % |
| After capitalization 19 862 $ + 22 109 $ (average mortgage paid) = |
41 971 $ |
4 % |
| After capitalization and appreciation (PV) |
128 775 $ |
12 % |
| Ratios |
| Price per unit |
= 2 725 000 $ ÷ 16 logements |
170 313 $ |
| Price per room |
= 2 725 000 $ ÷ 70,0 pièces |
38 929 $ |
| Price per room x 4 1/2 |
|
175 179 $ |
| GRM ratio |
2 725 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.77 |
| NRM ratio |
2 725 000 $ ÷
104 791 $ (Net income) |
26.004 |
| Cap. Rate |
104 791 $ (Net income) ÷
2 725 000 $ |
3.85 % |
| DCR ratio |
104 791 $ (Net income) ÷
84 929 $ |
1.23 |
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. |
 |
