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 |
| 2621707 |
19 |
3 871 000 $ |
203 737 $ |
60 484 $ |
272 180 $ |
16.57 |
24.012 |
0.04 |
1.11 |
1 216 504 $ |
1 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
1 216 504 $ |
|
| Before capitalization |
15 687 $ |
1 % |
| After capitalization 15 687 $ + 31 798 $ (average mortgage paid) = |
47 485 $ |
4 % |
| After capitalization and appreciation (PV) |
170 795 $ |
14 % |
| Ratios |
| Price per unit |
= 3 871 000 $ ÷ 19 logements |
203 737 $ |
| Price per room |
= 3 871 000 $ ÷ 64,0 pièces |
60 484 $ |
| Price per room x 4 1/2 |
|
272 180 $ |
| GRM ratio |
3 871 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.57 |
| NRM ratio |
3 871 000 $ ÷
161 209 $ (Net income) |
24.012 |
| Cap. Rate |
161 209 $ (Net income) ÷
3 871 000 $ |
4.16 % |
| DCR ratio |
161 209 $ (Net income) ÷
145 522 $ |
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. |
 |
