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 |
| 2621705 |
19 |
3 634 000 $ |
191 263 $ |
52 667 $ |
237 000 $ |
15.93 |
22.924 |
0.04 |
1.13 |
1 107 477 $ |
2 % |
4 % |
15 % |
| Yields of the investment |
| Cashdown |
1 107 477 $ |
|
| Before capitalization |
17 616 $ |
2 % |
| After capitalization 17 616 $ + 29 519 $ (average mortgage paid) = |
47 135 $ |
4 % |
| After capitalization and appreciation (PV) |
162 896 $ |
15 % |
| Ratios |
| Price per unit |
= 3 634 000 $ ÷ 19 logements |
191 263 $ |
| Price per room |
= 3 634 000 $ ÷ 69,0 pièces |
52 667 $ |
| Price per room x 4 1/2 |
|
237 000 $ |
| GRM ratio |
3 634 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.93 |
| NRM ratio |
3 634 000 $ ÷
158 521 $ (Net income) |
22.924 |
| Cap. Rate |
158 521 $ (Net income) ÷
3 634 000 $ |
4.36 % |
| DCR ratio |
158 521 $ (Net income) ÷
140 905 $ |
1.13 |
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. |
 |
