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 |
| 2621703 |
18 |
3 212 000 $ |
178 444 $ |
56 351 $ |
253 579 $ |
16.13 |
24.335 |
0.04 |
1.06 |
948 376 $ |
1 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
948 376 $ |
|
| Before capitalization |
7 644 $ |
1 % |
| After capitalization 7 644 $ + 26 926 $ (average mortgage paid) = |
34 570 $ |
4 % |
| After capitalization and appreciation (PV) |
136 888 $ |
14 % |
| Ratios |
| Price per unit |
= 3 212 000 $ ÷ 18 logements |
178 444 $ |
| Price per room |
= 3 212 000 $ ÷ 57,0 pièces |
56 351 $ |
| Price per room x 4 1/2 |
|
253 579 $ |
| GRM ratio |
3 212 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.13 |
| NRM ratio |
3 212 000 $ ÷
131 992 $ (Net income) |
24.335 |
| Cap. Rate |
131 992 $ (Net income) ÷
3 212 000 $ |
4.11 % |
| DCR ratio |
131 992 $ (Net income) ÷
124 348 $ |
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. |
 |
