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 |
| 2577313 |
22 |
3 274 000 $ |
148 818 $ |
46 113 $ |
207 507 $ |
16.31 |
29.170 |
0.03 |
1.16 |
1 415 962 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 415 962 $ |
|
| Before capitalization |
15 682 $ |
1 % |
| After capitalization 15 682 $ + 24 058 $ (average mortgage paid) = |
39 740 $ |
3 % |
| After capitalization and appreciation (PV) |
144 033 $ |
10 % |
| Ratios |
| Price per unit |
= 3 274 000 $ ÷ 22 logements |
148 818 $ |
| Price per room |
= 3 274 000 $ ÷ 71,0 pièces |
46 113 $ |
| Price per room x 4 1/2 |
|
207 507 $ |
| GRM ratio |
3 274 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.31 |
| NRM ratio |
3 274 000 $ ÷
112 239 $ (Net income) |
29.170 |
| Cap. Rate |
112 239 $ (Net income) ÷
3 274 000 $ |
3.43 % |
| DCR ratio |
112 239 $ (Net income) ÷
96 557 $ |
1.16 |
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. |
 |
