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 |
| 2554578 |
19 |
2 903 000 $ |
152 789 $ |
36 516 $ |
164 321 $ |
16.95 |
27.327 |
0.04 |
1.11 |
1 017 372 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 017 372 $ |
|
| Before capitalization |
10 886 $ |
1 % |
| After capitalization 10 886 $ + 25 368 $ (average mortgage paid) = |
36 254 $ |
4 % |
| After capitalization and appreciation (PV) |
128 728 $ |
13 % |
| Ratios |
| Price per unit |
= 2 903 000 $ ÷ 19 logements |
152 789 $ |
| Price per room |
= 2 903 000 $ ÷ 79,5 pièces |
36 516 $ |
| Price per room x 4 1/2 |
|
164 321 $ |
| GRM ratio |
2 903 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.95 |
| NRM ratio |
2 903 000 $ ÷
106 231 $ (Net income) |
27.327 |
| Cap. Rate |
106 231 $ (Net income) ÷
2 903 000 $ |
3.66 % |
| DCR ratio |
106 231 $ (Net income) ÷
95 345 $ |
1.11 |
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. |
 |
