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 |
| 2554579 |
19 |
3 528 000 $ |
185 684 $ |
44 377 $ |
199 698 $ |
18.31 |
28.347 |
0.04 |
1.13 |
1 388 766 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 388 766 $ |
|
| Before capitalization |
14 290 $ |
1 % |
| After capitalization 14 290 $ + 28 113 $ (average mortgage paid) = |
42 403 $ |
3 % |
| After capitalization and appreciation (PV) |
154 786 $ |
11 % |
| Ratios |
| Price per unit |
= 3 528 000 $ ÷ 19 logements |
185 684 $ |
| Price per room |
= 3 528 000 $ ÷ 79,5 pièces |
44 377 $ |
| Price per room x 4 1/2 |
|
199 698 $ |
| GRM ratio |
3 528 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.31 |
| NRM ratio |
3 528 000 $ ÷
124 456 $ (Net income) |
28.347 |
| Cap. Rate |
124 456 $ (Net income) ÷
3 528 000 $ |
3.53 % |
| DCR ratio |
124 456 $ (Net income) ÷
110 166 $ |
1.13 |
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. |
 |
