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 |
| 2554676 |
17 |
3 023 000 $ |
177 824 $ |
42 280 $ |
190 259 $ |
18.91 |
31.152 |
0.03 |
1.18 |
1 374 191 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 374 191 $ |
|
| Before capitalization |
14 684 $ |
1 % |
| After capitalization 14 684 $ + 22 747 $ (average mortgage paid) = |
37 431 $ |
3 % |
| After capitalization and appreciation (PV) |
133 728 $ |
10 % |
| Ratios |
| Price per unit |
= 3 023 000 $ ÷ 17 logements |
177 824 $ |
| Price per room |
= 3 023 000 $ ÷ 71,5 pièces |
42 280 $ |
| Price per room x 4 1/2 |
|
190 259 $ |
| GRM ratio |
3 023 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.91 |
| NRM ratio |
3 023 000 $ ÷
97 039 $ (Net income) |
31.152 |
| Cap. Rate |
97 039 $ (Net income) ÷
3 023 000 $ |
3.21 % |
| DCR ratio |
97 039 $ (Net income) ÷
82 355 $ |
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. |
 |
