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 |
| 2554702 |
21 |
3 869 000 $ |
184 238 $ |
43 718 $ |
196 729 $ |
17.84 |
26.558 |
0.04 |
1.20 |
1 468 895 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 468 895 $ |
|
| Before capitalization |
23 882 $ |
2 % |
| After capitalization 23 882 $ + 32 293 $ (average mortgage paid) = |
56 176 $ |
4 % |
| After capitalization and appreciation (PV) |
179 423 $ |
12 % |
| Ratios |
| Price per unit |
= 3 869 000 $ ÷ 21 logements |
184 238 $ |
| Price per room |
= 3 869 000 $ ÷ 88,5 pièces |
43 718 $ |
| Price per room x 4 1/2 |
|
196 729 $ |
| GRM ratio |
3 869 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.84 |
| NRM ratio |
3 869 000 $ ÷
145 684 $ (Net income) |
26.558 |
| Cap. Rate |
145 684 $ (Net income) ÷
3 869 000 $ |
3.77 % |
| DCR ratio |
145 684 $ (Net income) ÷
121 801 $ |
1.20 |
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. |
 |
