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 |
| 2621748 |
17 |
3 249 000 $ |
191 118 $ |
64 980 $ |
292 410 $ |
17.36 |
25.519 |
0.04 |
1.05 |
1 042 344 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
1 042 344 $ |
|
| Before capitalization |
5 799 $ |
1 % |
| After capitalization 5 799 $ + 26 286 $ (average mortgage paid) = |
32 085 $ |
3 % |
| After capitalization and appreciation (PV) |
135 581 $ |
13 % |
| Ratios |
| Price per unit |
= 3 249 000 $ ÷ 17 logements |
191 118 $ |
| Price per room |
= 3 249 000 $ ÷ 50,0 pièces |
64 980 $ |
| Price per room x 4 1/2 |
|
292 410 $ |
| GRM ratio |
3 249 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.36 |
| NRM ratio |
3 249 000 $ ÷
127 319 $ (Net income) |
25.519 |
| Cap. Rate |
127 319 $ (Net income) ÷
3 249 000 $ |
3.92 % |
| DCR ratio |
127 319 $ (Net income) ÷
121 520 $ |
1.05 |
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. |
 |
