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 |
| 2577459 |
21 |
3 269 000 $ |
155 667 $ |
35 341 $ |
159 032 $ |
14.61 |
22.173 |
0.05 |
1.26 |
1 016 613 $ |
3 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
1 016 613 $ |
|
| Before capitalization |
30 499 $ |
3 % |
| After capitalization 30 499 $ + 29 134 $ (average mortgage paid) = |
59 633 $ |
6 % |
| After capitalization and appreciation (PV) |
163 766 $ |
16 % |
| Ratios |
| Price per unit |
= 3 269 000 $ ÷ 21 logements |
155 667 $ |
| Price per room |
= 3 269 000 $ ÷ 92,5 pièces |
35 341 $ |
| Price per room x 4 1/2 |
|
159 032 $ |
| GRM ratio |
3 269 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.61 |
| NRM ratio |
3 269 000 $ ÷
147 429 $ (Net income) |
22.173 |
| Cap. Rate |
147 429 $ (Net income) ÷
3 269 000 $ |
4.51 % |
| DCR ratio |
147 429 $ (Net income) ÷
116 930 $ |
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. |
 |
