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 |
| 2621701 |
18 |
3 730 000 $ |
207 222 $ |
58 281 $ |
262 266 $ |
16.05 |
22.588 |
0.04 |
1.06 |
877 878 $ |
1 % |
5 % |
18 % |
| Yields of the investment |
| Cashdown |
877 878 $ |
|
| Before capitalization |
9 083 $ |
1 % |
| After capitalization 9 083 $ + 34 105 $ (average mortgage paid) = |
43 188 $ |
5 % |
| After capitalization and appreciation (PV) |
162 006 $ |
18 % |
| Ratios |
| Price per unit |
= 3 730 000 $ ÷ 18 logements |
207 222 $ |
| Price per room |
= 3 730 000 $ ÷ 64,0 pièces |
58 281 $ |
| Price per room x 4 1/2 |
|
262 266 $ |
| GRM ratio |
3 730 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.05 |
| NRM ratio |
3 730 000 $ ÷
165 132 $ (Net income) |
22.588 |
| Cap. Rate |
165 132 $ (Net income) ÷
3 730 000 $ |
4.43 % |
| DCR ratio |
165 132 $ (Net income) ÷
156 050 $ |
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. |
 |
