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 |
| 2554572 |
17 |
3 811 000 $ |
224 176 $ |
46 761 $ |
210 423 $ |
16.20 |
22.579 |
0.04 |
1.20 |
1 005 283 $ |
3 % |
7 % |
19 % |
| Yields of the investment |
| Cashdown |
1 005 283 $ |
|
| Before capitalization |
27 837 $ |
3 % |
| After capitalization 27 837 $ + 37 964 $ (average mortgage paid) = |
65 801 $ |
7 % |
| After capitalization and appreciation (PV) |
187 200 $ |
19 % |
| Ratios |
| Price per unit |
= 3 811 000 $ ÷ 17 logements |
224 176 $ |
| Price per room |
= 3 811 000 $ ÷ 81,5 pièces |
46 761 $ |
| Price per room x 4 1/2 |
|
210 423 $ |
| GRM ratio |
3 811 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.20 |
| NRM ratio |
3 811 000 $ ÷
168 786 $ (Net income) |
22.579 |
| Cap. Rate |
168 786 $ (Net income) ÷
3 811 000 $ |
4.43 % |
| DCR ratio |
168 786 $ (Net income) ÷
140 949 $ |
1.20 |
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. |
 |
