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 |
| 2584861 |
21 |
2 955 000 $ |
140 714 $ |
45 115 $ |
203 015 $ |
13.11 |
21.692 |
0.05 |
1.46 |
1 152 352 $ |
4 % |
6 % |
14 % |
| Yields of the investment |
| Cashdown |
1 152 352 $ |
|
| Before capitalization |
42 724 $ |
4 % |
| After capitalization 42 724 $ + 23 297 $ (average mortgage paid) = |
66 021 $ |
6 % |
| After capitalization and appreciation (PV) |
160 152 $ |
14 % |
| Ratios |
| Price per unit |
= 2 955 000 $ ÷ 21 logements |
140 714 $ |
| Price per room |
= 2 955 000 $ ÷ 65,5 pièces |
45 115 $ |
| Price per room x 4 1/2 |
|
203 015 $ |
| GRM ratio |
2 955 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.11 |
| NRM ratio |
2 955 000 $ ÷
136 225 $ (Net income) |
21.692 |
| Cap. Rate |
136 225 $ (Net income) ÷
2 955 000 $ |
4.61 % |
| DCR ratio |
136 225 $ (Net income) ÷
93 501 $ |
1.46 |
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. |
 |
