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 |
| 2586003 |
17 |
3 465 000 $ |
203 824 $ |
52 105 $ |
234 474 $ |
19.73 |
29.121 |
0.03 |
1.17 |
1 529 844 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 529 844 $ |
|
| Before capitalization |
17 653 $ |
1 % |
| After capitalization 17 653 $ + 25 248 $ (average mortgage paid) = |
42 901 $ |
3 % |
| After capitalization and appreciation (PV) |
153 278 $ |
10 % |
| Ratios |
| Price per unit |
= 3 465 000 $ ÷ 17 logements |
203 824 $ |
| Price per room |
= 3 465 000 $ ÷ 66,5 pièces |
52 105 $ |
| Price per room x 4 1/2 |
|
234 474 $ |
| GRM ratio |
3 465 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.73 |
| NRM ratio |
3 465 000 $ ÷
118 987 $ (Net income) |
29.121 |
| Cap. Rate |
118 987 $ (Net income) ÷
3 465 000 $ |
3.43 % |
| DCR ratio |
118 987 $ (Net income) ÷
101 334 $ |
1.17 |
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. |
 |
