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 |
| 2554704 |
21 |
3 499 000 $ |
166 619 $ |
39 989 $ |
179 949 $ |
17.26 |
26.824 |
0.04 |
1.19 |
1 342 422 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 342 422 $ |
|
| Before capitalization |
20 966 $ |
2 % |
| After capitalization 20 966 $ + 28 890 $ (average mortgage paid) = |
49 856 $ |
4 % |
| After capitalization and appreciation (PV) |
161 316 $ |
12 % |
| Ratios |
| Price per unit |
= 3 499 000 $ ÷ 21 logements |
166 619 $ |
| Price per room |
= 3 499 000 $ ÷ 87,5 pièces |
39 989 $ |
| Price per room x 4 1/2 |
|
179 949 $ |
| GRM ratio |
3 499 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.26 |
| NRM ratio |
3 499 000 $ ÷
130 445 $ (Net income) |
26.824 |
| Cap. Rate |
130 445 $ (Net income) ÷
3 499 000 $ |
3.73 % |
| DCR ratio |
130 445 $ (Net income) ÷
109 480 $ |
1.19 |
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. |
 |
