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 |
| 2621761 |
19 |
3 723 000 $ |
195 947 $ |
62 050 $ |
279 225 $ |
16.96 |
25.034 |
0.04 |
1.11 |
1 335 377 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 335 377 $ |
|
| Before capitalization |
15 084 $ |
1 % |
| After capitalization 15 084 $ + 27 873 $ (average mortgage paid) = |
42 956 $ |
3 % |
| After capitalization and appreciation (PV) |
161 551 $ |
12 % |
| Ratios |
| Price per unit |
= 3 723 000 $ ÷ 19 logements |
195 947 $ |
| Price per room |
= 3 723 000 $ ÷ 60,0 pièces |
62 050 $ |
| Price per room x 4 1/2 |
|
279 225 $ |
| GRM ratio |
3 723 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.96 |
| NRM ratio |
3 723 000 $ ÷
148 718 $ (Net income) |
25.034 |
| Cap. Rate |
148 718 $ (Net income) ÷
3 723 000 $ |
3.99 % |
| DCR ratio |
148 718 $ (Net income) ÷
133 634 $ |
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. |
 |
