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 |
| 2579709 |
21 |
2 994 000 $ |
142 571 $ |
45 710 $ |
205 695 $ |
14.35 |
24.832 |
0.04 |
1.27 |
1 159 847 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 159 847 $ |
|
| Before capitalization |
25 394 $ |
2 % |
| After capitalization 25 394 $ + 23 714 $ (average mortgage paid) = |
49 108 $ |
4 % |
| After capitalization and appreciation (PV) |
144 481 $ |
12 % |
| Ratios |
| Price per unit |
= 2 994 000 $ ÷ 21 logements |
142 571 $ |
| Price per room |
= 2 994 000 $ ÷ 65,5 pièces |
45 710 $ |
| Price per room x 4 1/2 |
|
205 695 $ |
| GRM ratio |
2 994 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.35 |
| NRM ratio |
2 994 000 $ ÷
120 570 $ (Net income) |
24.832 |
| Cap. Rate |
120 570 $ (Net income) ÷
2 994 000 $ |
4.03 % |
| DCR ratio |
120 570 $ (Net income) ÷
95 176 $ |
1.27 |
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. |
 |
