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 |
| 2591429 |
14 |
3 973 000 $ |
283 786 $ |
74 262 $ |
334 178 $ |
17.28 |
23.975 |
0.04 |
1.26 |
1 531 807 $ |
2 % |
4 % |
12 % |
| Yields of the investment |
| Cashdown |
1 531 807 $ |
|
| Before capitalization |
34 306 $ |
2 % |
| After capitalization 34 306 $ + 26 891 $ (average mortgage paid) = |
61 197 $ |
4 % |
| After capitalization and appreciation (PV) |
187 757 $ |
12 % |
| Ratios |
| Price per unit |
= 3 973 000 $ ÷ 14 logements |
283 786 $ |
| Price per room |
= 3 973 000 $ ÷ 53,5 pièces |
74 262 $ |
| Price per room x 4 1/2 |
|
334 178 $ |
| GRM ratio |
3 973 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.28 |
| NRM ratio |
3 973 000 $ ÷
165 716 $ (Net income) |
23.975 |
| Cap. Rate |
165 716 $ (Net income) ÷
3 973 000 $ |
4.17 % |
| DCR ratio |
165 716 $ (Net income) ÷
131 410 $ |
1.26 |
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. |
 |
