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 |
| 2577424 |
21 |
3 380 000 $ |
160 952 $ |
53 228 $ |
239 528 $ |
18.06 |
31.351 |
0.03 |
1.17 |
1 611 259 $ |
1 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
1 611 259 $ |
|
| Before capitalization |
15 500 $ |
1 % |
| After capitalization 15 500 $ + 23 001 $ (average mortgage paid) = |
38 501 $ |
2 % |
| After capitalization and appreciation (PV) |
146 170 $ |
9 % |
| Ratios |
| Price per unit |
= 3 380 000 $ ÷ 21 logements |
160 952 $ |
| Price per room |
= 3 380 000 $ ÷ 63,5 pièces |
53 228 $ |
| Price per room x 4 1/2 |
|
239 528 $ |
| GRM ratio |
3 380 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.06 |
| NRM ratio |
3 380 000 $ ÷
107 813 $ (Net income) |
31.351 |
| Cap. Rate |
107 813 $ (Net income) ÷
3 380 000 $ |
3.19 % |
| DCR ratio |
107 813 $ (Net income) ÷
92 313 $ |
1.17 |
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. |
 |
