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 |
| 2594463 |
19 |
3 985 000 $ |
209 737 $ |
48 896 $ |
220 031 $ |
15.79 |
22.436 |
0.04 |
1.33 |
1 423 385 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
1 423 385 $ |
|
| Before capitalization |
44 153 $ |
3 % |
| After capitalization 44 153 $ + 33 253 $ (average mortgage paid) = |
77 407 $ |
5 % |
| After capitalization and appreciation (PV) |
204 348 $ |
14 % |
| Ratios |
| Price per unit |
= 3 985 000 $ ÷ 19 logements |
209 737 $ |
| Price per room |
= 3 985 000 $ ÷ 81,5 pièces |
48 896 $ |
| Price per room x 4 1/2 |
|
220 031 $ |
| GRM ratio |
3 985 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.79 |
| NRM ratio |
3 985 000 $ ÷
177 615 $ (Net income) |
22.436 |
| Cap. Rate |
177 615 $ (Net income) ÷
3 985 000 $ |
4.46 % |
| DCR ratio |
177 615 $ (Net income) ÷
133 462 $ |
1.33 |
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. |
 |
