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 |
| 2577318 |
24 |
3 245 000 $ |
135 208 $ |
41 076 $ |
184 842 $ |
15.40 |
27.447 |
0.04 |
1.23 |
1 398 307 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 398 307 $ |
|
| Before capitalization |
22 298 $ |
2 % |
| After capitalization 22 298 $ + 23 902 $ (average mortgage paid) = |
46 200 $ |
3 % |
| After capitalization and appreciation (PV) |
149 569 $ |
11 % |
| Ratios |
| Price per unit |
= 3 245 000 $ ÷ 24 logements |
135 208 $ |
| Price per room |
= 3 245 000 $ ÷ 79,0 pièces |
41 076 $ |
| Price per room x 4 1/2 |
|
184 842 $ |
| GRM ratio |
3 245 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.40 |
| NRM ratio |
3 245 000 $ ÷
118 228 $ (Net income) |
27.447 |
| Cap. Rate |
118 228 $ (Net income) ÷
3 245 000 $ |
3.64 % |
| DCR ratio |
118 228 $ (Net income) ÷
95 930 $ |
1.23 |
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. |
 |
