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 |
| 2621692 |
17 |
3 160 000 $ |
185 882 $ |
53 559 $ |
241 017 $ |
16.15 |
23.045 |
0.04 |
1.06 |
814 444 $ |
1 % |
4 % |
17 % |
| Yields of the investment |
| Cashdown |
814 444 $ |
|
| Before capitalization |
8 332 $ |
1 % |
| After capitalization 8 332 $ + 27 932 $ (average mortgage paid) = |
36 264 $ |
4 % |
| After capitalization and appreciation (PV) |
136 925 $ |
17 % |
| Ratios |
| Price per unit |
= 3 160 000 $ ÷ 17 logements |
185 882 $ |
| Price per room |
= 3 160 000 $ ÷ 59,0 pièces |
53 559 $ |
| Price per room x 4 1/2 |
|
241 017 $ |
| GRM ratio |
3 160 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.15 |
| NRM ratio |
3 160 000 $ ÷
137 123 $ (Net income) |
23.045 |
| Cap. Rate |
137 123 $ (Net income) ÷
3 160 000 $ |
4.34 % |
| DCR ratio |
137 123 $ (Net income) ÷
128 791 $ |
1.06 |
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. |
 |
