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 |
| 2542453 |
18 |
3 444 000 $ |
191 333 $ |
40 047 $ |
180 209 $ |
18.01 |
27.126 |
0.04 |
1.13 |
1 180 653 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
1 180 653 $ |
|
| Before capitalization |
14 114 $ |
1 % |
| After capitalization 14 114 $ + 31 170 $ (average mortgage paid) = |
45 284 $ |
4 % |
| After capitalization and appreciation (PV) |
154 993 $ |
13 % |
| Ratios |
| Price per unit |
= 3 444 000 $ ÷ 18 logements |
191 333 $ |
| Price per room |
= 3 444 000 $ ÷ 86,0 pièces |
40 047 $ |
| Price per room x 4 1/2 |
|
180 209 $ |
| GRM ratio |
3 444 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.01 |
| NRM ratio |
3 444 000 $ ÷
126 965 $ (Net income) |
27.126 |
| Cap. Rate |
126 965 $ (Net income) ÷
3 444 000 $ |
3.69 % |
| DCR ratio |
126 965 $ (Net income) ÷
112 850 $ |
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. |
 |
