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 |
| 2612323 |
14 |
3 976 000 $ |
284 000 $ |
82 833 $ |
372 750 $ |
17.47 |
25.523 |
0.04 |
1.18 |
1 540 389 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 540 389 $ |
|
| Before capitalization |
23 621 $ |
2 % |
| After capitalization 23 621 $ + 26 346 $ (average mortgage paid) = |
49 967 $ |
3 % |
| After capitalization and appreciation (PV) |
176 621 $ |
11 % |
| Ratios |
| Price per unit |
= 3 976 000 $ ÷ 14 logements |
284 000 $ |
| Price per room |
= 3 976 000 $ ÷ 48,0 pièces |
82 833 $ |
| Price per room x 4 1/2 |
|
372 750 $ |
| GRM ratio |
3 976 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.47 |
| NRM ratio |
3 976 000 $ ÷
155 783 $ (Net income) |
25.523 |
| Cap. Rate |
155 783 $ (Net income) ÷
3 976 000 $ |
3.92 % |
| DCR ratio |
155 783 $ (Net income) ÷
132 162 $ |
1.18 |
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. |
 |
