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 |
| 2585221 |
19 |
3 514 000 $ |
184 947 $ |
42 084 $ |
189 377 $ |
14.79 |
21.951 |
0.05 |
1.35 |
1 232 905 $ |
3 % |
6 % |
15 % |
| Yields of the investment |
| Cashdown |
1 232 905 $ |
|
| Before capitalization |
41 781 $ |
3 % |
| After capitalization 41 781 $ + 29 476 $ (average mortgage paid) = |
71 257 $ |
6 % |
| After capitalization and appreciation (PV) |
183 195 $ |
15 % |
| Ratios |
| Price per unit |
= 3 514 000 $ ÷ 19 logements |
184 947 $ |
| Price per room |
= 3 514 000 $ ÷ 83,5 pièces |
42 084 $ |
| Price per room x 4 1/2 |
|
189 377 $ |
| GRM ratio |
3 514 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.79 |
| NRM ratio |
3 514 000 $ ÷
160 082 $ (Net income) |
21.951 |
| Cap. Rate |
160 082 $ (Net income) ÷
3 514 000 $ |
4.56 % |
| DCR ratio |
160 082 $ (Net income) ÷
118 301 $ |
1.35 |
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. |
 |
