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 |
| 2612329 |
17 |
3 548 000 $ |
208 706 $ |
60 650 $ |
272 923 $ |
20.10 |
30.590 |
0.03 |
1.04 |
1 469 773 $ |
0 % |
2 % |
10 % |
| Yields of the investment |
| Cashdown |
1 469 773 $ |
|
| Before capitalization |
4 885 $ |
0 % |
| After capitalization 4 885 $ + 26 112 $ (average mortgage paid) = |
30 997 $ |
2 % |
| After capitalization and appreciation (PV) |
144 018 $ |
10 % |
| Ratios |
| Price per unit |
= 3 548 000 $ ÷ 17 logements |
208 706 $ |
| Price per room |
= 3 548 000 $ ÷ 58,5 pièces |
60 650 $ |
| Price per room x 4 1/2 |
|
272 923 $ |
| GRM ratio |
3 548 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.10 |
| NRM ratio |
3 548 000 $ ÷
115 985 $ (Net income) |
30.590 |
| Cap. Rate |
115 985 $ (Net income) ÷
3 548 000 $ |
3.27 % |
| DCR ratio |
115 985 $ (Net income) ÷
111 100 $ |
1.04 |
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. |
 |
