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 |
| 2554597 |
22 |
3 549 000 $ |
161 318 $ |
36 214 $ |
162 964 $ |
16.44 |
25.514 |
0.04 |
1.18 |
1 205 250 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 205 250 $ |
|
| Before capitalization |
20 927 $ |
2 % |
| After capitalization 20 927 $ + 31 673 $ (average mortgage paid) = |
52 600 $ |
4 % |
| After capitalization and appreciation (PV) |
165 653 $ |
14 % |
| Ratios |
| Price per unit |
= 3 549 000 $ ÷ 22 logements |
161 318 $ |
| Price per room |
= 3 549 000 $ ÷ 98,0 pièces |
36 214 $ |
| Price per room x 4 1/2 |
|
162 964 $ |
| GRM ratio |
3 549 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.44 |
| NRM ratio |
3 549 000 $ ÷
139 098 $ (Net income) |
25.514 |
| Cap. Rate |
139 098 $ (Net income) ÷
3 549 000 $ |
3.92 % |
| DCR ratio |
139 098 $ (Net income) ÷
118 171 $ |
1.18 |
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. |
 |
