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 |
| 2577462 |
21 |
3 524 000 $ |
167 810 $ |
38 514 $ |
173 311 $ |
15.26 |
23.428 |
0.04 |
1.26 |
1 222 745 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 222 745 $ |
|
| Before capitalization |
31 066 $ |
3 % |
| After capitalization 31 066 $ + 29 737 $ (average mortgage paid) = |
60 803 $ |
5 % |
| After capitalization and appreciation (PV) |
173 060 $ |
14 % |
| Ratios |
| Price per unit |
= 3 524 000 $ ÷ 21 logements |
167 810 $ |
| Price per room |
= 3 524 000 $ ÷ 91,5 pièces |
38 514 $ |
| Price per room x 4 1/2 |
|
173 311 $ |
| GRM ratio |
3 524 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.26 |
| NRM ratio |
3 524 000 $ ÷
150 416 $ (Net income) |
23.428 |
| Cap. Rate |
150 416 $ (Net income) ÷
3 524 000 $ |
4.27 % |
| DCR ratio |
150 416 $ (Net income) ÷
119 349 $ |
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. |
 |
