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 |
| 2577436 |
24 |
3 615 000 $ |
150 625 $ |
45 188 $ |
203 344 $ |
16.07 |
27.085 |
0.04 |
1.23 |
1 534 880 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 534 880 $ |
|
| Before capitalization |
25 194 $ |
2 % |
| After capitalization 25 194 $ + 26 977 $ (average mortgage paid) = |
52 171 $ |
3 % |
| After capitalization and appreciation (PV) |
167 326 $ |
11 % |
| Ratios |
| Price per unit |
= 3 615 000 $ ÷ 24 logements |
150 625 $ |
| Price per room |
= 3 615 000 $ ÷ 80,0 pièces |
45 188 $ |
| Price per room x 4 1/2 |
|
203 344 $ |
| GRM ratio |
3 615 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.07 |
| NRM ratio |
3 615 000 $ ÷
133 467 $ (Net income) |
27.085 |
| Cap. Rate |
133 467 $ (Net income) ÷
3 615 000 $ |
3.69 % |
| DCR ratio |
133 467 $ (Net income) ÷
108 273 $ |
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. |
 |
