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 |
| 2612343 |
18 |
4 071 000 $ |
226 167 $ |
66 738 $ |
300 320 $ |
19.05 |
28.178 |
0.04 |
1.04 |
1 485 267 $ |
0 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 485 267 $ |
|
| Before capitalization |
6 114 $ |
0 % |
| After capitalization 6 114 $ + 32 285 $ (average mortgage paid) = |
38 399 $ |
3 % |
| After capitalization and appreciation (PV) |
168 080 $ |
11 % |
| Ratios |
| Price per unit |
= 4 071 000 $ ÷ 18 logements |
226 167 $ |
| Price per room |
= 4 071 000 $ ÷ 61,0 pièces |
66 738 $ |
| Price per room x 4 1/2 |
|
300 320 $ |
| GRM ratio |
4 071 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.05 |
| NRM ratio |
4 071 000 $ ÷
144 472 $ (Net income) |
28.178 |
| Cap. Rate |
144 472 $ (Net income) ÷
4 071 000 $ |
3.55 % |
| DCR ratio |
144 472 $ (Net income) ÷
138 358 $ |
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. |
 |
