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 |
| 2577320 |
16 |
3 063 000 $ |
191 438 $ |
45 044 $ |
202 699 $ |
17.42 |
26.454 |
0.04 |
1.14 |
1 110 647 $ |
1 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 110 647 $ |
|
| Before capitalization |
14 188 $ |
1 % |
| After capitalization 14 188 $ + 25 314 $ (average mortgage paid) = |
39 502 $ |
4 % |
| After capitalization and appreciation (PV) |
137 074 $ |
12 % |
| Ratios |
| Price per unit |
= 3 063 000 $ ÷ 16 logements |
191 438 $ |
| Price per room |
= 3 063 000 $ ÷ 68,0 pièces |
45 044 $ |
| Price per room x 4 1/2 |
|
202 699 $ |
| GRM ratio |
3 063 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.42 |
| NRM ratio |
3 063 000 $ ÷
115 787 $ (Net income) |
26.454 |
| Cap. Rate |
115 787 $ (Net income) ÷
3 063 000 $ |
3.78 % |
| DCR ratio |
115 787 $ (Net income) ÷
101 598 $ |
1.14 |
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. |
 |
