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 |
| 2557916 |
21 |
3 923 000 $ |
186 810 $ |
43 832 $ |
197 246 $ |
18.79 |
28.952 |
0.03 |
1.19 |
1 646 359 $ |
1 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 646 359 $ |
|
| Before capitalization |
22 018 $ |
1 % |
| After capitalization 22 018 $ + 31 344 $ (average mortgage paid) = |
53 362 $ |
3 % |
| After capitalization and appreciation (PV) |
178 329 $ |
11 % |
| Ratios |
| Price per unit |
= 3 923 000 $ ÷ 21 logements |
186 810 $ |
| Price per room |
= 3 923 000 $ ÷ 89,5 pièces |
43 832 $ |
| Price per room x 4 1/2 |
|
197 246 $ |
| GRM ratio |
3 923 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.79 |
| NRM ratio |
3 923 000 $ ÷
135 500 $ (Net income) |
28.952 |
| Cap. Rate |
135 500 $ (Net income) ÷
3 923 000 $ |
3.45 % |
| DCR ratio |
135 500 $ (Net income) ÷
113 482 $ |
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. |
 |
