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 |
| 2542450 |
20 |
3 299 000 $ |
164 950 $ |
37 067 $ |
166 803 $ |
17.34 |
28.770 |
0.03 |
1.23 |
1 435 596 $ |
2 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 435 596 $ |
|
| Before capitalization |
21 809 $ |
2 % |
| After capitalization 21 809 $ + 25 648 $ (average mortgage paid) = |
47 457 $ |
3 % |
| After capitalization and appreciation (PV) |
152 546 $ |
11 % |
| Ratios |
| Price per unit |
= 3 299 000 $ ÷ 20 logements |
164 950 $ |
| Price per room |
= 3 299 000 $ ÷ 89,0 pièces |
37 067 $ |
| Price per room x 4 1/2 |
|
166 803 $ |
| GRM ratio |
3 299 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.34 |
| NRM ratio |
3 299 000 $ ÷
114 668 $ (Net income) |
28.770 |
| Cap. Rate |
114 668 $ (Net income) ÷
3 299 000 $ |
3.48 % |
| DCR ratio |
114 668 $ (Net income) ÷
92 859 $ |
1.23 |
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. |
 |
