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 |
| 2554721 |
26 |
4 378 000 $ |
168 385 $ |
37 741 $ |
169 836 $ |
17.46 |
28.810 |
0.03 |
1.18 |
1 826 084 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 826 084 $ |
|
| Before capitalization |
23 361 $ |
1 % |
| After capitalization 23 361 $ + 34 553 $ (average mortgage paid) = |
57 915 $ |
3 % |
| After capitalization and appreciation (PV) |
197 376 $ |
11 % |
| Ratios |
| Price per unit |
= 4 378 000 $ ÷ 26 logements |
168 385 $ |
| Price per room |
= 4 378 000 $ ÷ 116,0 pièces |
37 741 $ |
| Price per room x 4 1/2 |
|
169 836 $ |
| GRM ratio |
4 378 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.46 |
| NRM ratio |
4 378 000 $ ÷
151 962 $ (Net income) |
28.810 |
| Cap. Rate |
151 962 $ (Net income) ÷
4 378 000 $ |
3.47 % |
| DCR ratio |
151 962 $ (Net income) ÷
128 600 $ |
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. |
 |
