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 |
| 2584870 |
18 |
3 420 000 $ |
190 000 $ |
45 000 $ |
202 500 $ |
15.26 |
21.972 |
0.05 |
1.36 |
1 224 202 $ |
3 % |
6 % |
15 % |
| Yields of the investment |
| Cashdown |
1 224 202 $ |
|
| Before capitalization |
41 599 $ |
3 % |
| After capitalization 41 599 $ + 28 418 $ (average mortgage paid) = |
70 018 $ |
6 % |
| After capitalization and appreciation (PV) |
178 961 $ |
15 % |
| Ratios |
| Price per unit |
= 3 420 000 $ ÷ 18 logements |
190 000 $ |
| Price per room |
= 3 420 000 $ ÷ 76,0 pièces |
45 000 $ |
| Price per room x 4 1/2 |
|
202 500 $ |
| GRM ratio |
3 420 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.26 |
| NRM ratio |
3 420 000 $ ÷
155 656 $ (Net income) |
21.972 |
| Cap. Rate |
155 656 $ (Net income) ÷
3 420 000 $ |
4.55 % |
| DCR ratio |
155 656 $ (Net income) ÷
114 057 $ |
1.36 |
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. |
 |
