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 |
| 2577337 |
19 |
3 553 000 $ |
187 000 $ |
42 551 $ |
191 479 $ |
16.09 |
24.601 |
0.04 |
1.20 |
1 240 400 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 240 400 $ |
|
| Before capitalization |
24 450 $ |
2 % |
| After capitalization 24 450 $ + 29 893 $ (average mortgage paid) = |
54 344 $ |
4 % |
| After capitalization and appreciation (PV) |
167 523 $ |
14 % |
| Ratios |
| Price per unit |
= 3 553 000 $ ÷ 19 logements |
187 000 $ |
| Price per room |
= 3 553 000 $ ÷ 83,5 pièces |
42 551 $ |
| Price per room x 4 1/2 |
|
191 479 $ |
| GRM ratio |
3 553 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.09 |
| NRM ratio |
3 553 000 $ ÷
144 427 $ (Net income) |
24.601 |
| Cap. Rate |
144 427 $ (Net income) ÷
3 553 000 $ |
4.06 % |
| DCR ratio |
144 427 $ (Net income) ÷
119 977 $ |
1.20 |
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. |
 |
