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 |
| 2589723 |
18 |
3 420 000 $ |
190 000 $ |
44 416 $ |
199 870 $ |
14.80 |
20.743 |
0.05 |
1.36 |
1 083 103 $ |
4 % |
7 % |
17 % |
| Yields of the investment |
| Cashdown |
1 083 103 $ |
|
| Before capitalization |
43 352 $ |
4 % |
| After capitalization 43 352 $ + 30 279 $ (average mortgage paid) = |
73 631 $ |
7 % |
| After capitalization and appreciation (PV) |
182 574 $ |
17 % |
| Ratios |
| Price per unit |
= 3 420 000 $ ÷ 18 logements |
190 000 $ |
| Price per room |
= 3 420 000 $ ÷ 77,0 pièces |
44 416 $ |
| Price per room x 4 1/2 |
|
199 870 $ |
| GRM ratio |
3 420 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.80 |
| NRM ratio |
3 420 000 $ ÷
164 876 $ (Net income) |
20.743 |
| Cap. Rate |
164 876 $ (Net income) ÷
3 420 000 $ |
4.82 % |
| DCR ratio |
164 876 $ (Net income) ÷
121 525 $ |
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. |
 |
