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 |
| 2591314 |
14 |
3 748 000 $ |
267 714 $ |
67 532 $ |
303 892 $ |
13.98 |
19.307 |
0.05 |
1.46 |
1 276 900 $ |
5 % |
7 % |
16 % |
| Yields of the investment |
| Cashdown |
1 276 900 $ |
|
| Before capitalization |
61 531 $ |
5 % |
| After capitalization 61 531 $ + 27 187 $ (average mortgage paid) = |
88 718 $ |
7 % |
| After capitalization and appreciation (PV) |
208 109 $ |
16 % |
| Ratios |
| Price per unit |
= 3 748 000 $ ÷ 14 logements |
267 714 $ |
| Price per room |
= 3 748 000 $ ÷ 55,5 pièces |
67 532 $ |
| Price per room x 4 1/2 |
|
303 892 $ |
| GRM ratio |
3 748 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.98 |
| NRM ratio |
3 748 000 $ ÷
194 128 $ (Net income) |
19.307 |
| Cap. Rate |
194 128 $ (Net income) ÷
3 748 000 $ |
5.18 % |
| DCR ratio |
194 128 $ (Net income) ÷
132 598 $ |
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. |
 |
