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 |
| 2554691 |
20 |
3 924 000 $ |
196 200 $ |
44 090 $ |
198 404 $ |
18.54 |
29.528 |
0.03 |
1.23 |
1 806 990 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 806 990 $ |
|
| Before capitalization |
25 213 $ |
1 % |
| After capitalization 25 213 $ + 28 393 $ (average mortgage paid) = |
53 606 $ |
3 % |
| After capitalization and appreciation (PV) |
178 604 $ |
10 % |
| Ratios |
| Price per unit |
= 3 924 000 $ ÷ 20 logements |
196 200 $ |
| Price per room |
= 3 924 000 $ ÷ 89,0 pièces |
44 090 $ |
| Price per room x 4 1/2 |
|
198 404 $ |
| GRM ratio |
3 924 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.54 |
| NRM ratio |
3 924 000 $ ÷
132 893 $ (Net income) |
29.528 |
| Cap. Rate |
132 893 $ (Net income) ÷
3 924 000 $ |
3.39 % |
| DCR ratio |
132 893 $ (Net income) ÷
107 680 $ |
1.23 |
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. |
 |
