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 |
| 2621696 |
18 |
3 819 000 $ |
212 167 $ |
57 864 $ |
260 386 $ |
16.59 |
22.959 |
0.04 |
1.11 |
1 082 573 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
1 082 573 $ |
|
| Before capitalization |
16 374 $ |
2 % |
| After capitalization 16 374 $ + 32 804 $ (average mortgage paid) = |
49 178 $ |
5 % |
| After capitalization and appreciation (PV) |
170 832 $ |
16 % |
| Ratios |
| Price per unit |
= 3 819 000 $ ÷ 18 logements |
212 167 $ |
| Price per room |
= 3 819 000 $ ÷ 66,0 pièces |
57 864 $ |
| Price per room x 4 1/2 |
|
260 386 $ |
| GRM ratio |
3 819 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.59 |
| NRM ratio |
3 819 000 $ ÷
166 340 $ (Net income) |
22.959 |
| Cap. Rate |
166 340 $ (Net income) ÷
3 819 000 $ |
4.36 % |
| DCR ratio |
166 340 $ (Net income) ÷
149 965 $ |
1.11 |
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. |
 |
