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 |
| 2577340 |
21 |
3 894 000 $ |
185 429 $ |
42 097 $ |
189 438 $ |
15.89 |
23.507 |
0.04 |
1.26 |
1 359 318 $ |
2 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 359 318 $ |
|
| Before capitalization |
33 963 $ |
2 % |
| After capitalization 33 963 $ + 32 812 $ (average mortgage paid) = |
66 775 $ |
5 % |
| After capitalization and appreciation (PV) |
190 817 $ |
14 % |
| Ratios |
| Price per unit |
= 3 894 000 $ ÷ 21 logements |
185 429 $ |
| Price per room |
= 3 894 000 $ ÷ 92,5 pièces |
42 097 $ |
| Price per room x 4 1/2 |
|
189 438 $ |
| GRM ratio |
3 894 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.89 |
| NRM ratio |
3 894 000 $ ÷
165 655 $ (Net income) |
23.507 |
| Cap. Rate |
165 655 $ (Net income) ÷
3 894 000 $ |
4.25 % |
| DCR ratio |
165 655 $ (Net income) ÷
131 693 $ |
1.26 |
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. |
 |
