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 |
| 2602489 |
18 |
3 495 000 $ |
194 167 $ |
45 390 $ |
204 253 $ |
14.44 |
20.107 |
0.05 |
1.34 |
1 088 971 $ |
4 % |
7 % |
17 % |
| Yields of the investment |
| Cashdown |
1 088 971 $ |
|
| Before capitalization |
43 824 $ |
4 % |
| After capitalization 43 824 $ + 29 437 $ (average mortgage paid) = |
73 262 $ |
7 % |
| After capitalization and appreciation (PV) |
184 595 $ |
17 % |
| Ratios |
| Price per unit |
= 3 495 000 $ ÷ 18 logements |
194 167 $ |
| Price per room |
= 3 495 000 $ ÷ 77,0 pièces |
45 390 $ |
| Price per room x 4 1/2 |
|
204 253 $ |
| GRM ratio |
3 495 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.44 |
| NRM ratio |
3 495 000 $ ÷
173 817 $ (Net income) |
20.107 |
| Cap. Rate |
173 817 $ (Net income) ÷
3 495 000 $ |
4.97 % |
| DCR ratio |
173 817 $ (Net income) ÷
129 993 $ |
1.34 |
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. |
 |
