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 |
| 2542455 |
18 |
3 749 000 $ |
208 278 $ |
44 106 $ |
198 476 $ |
18.89 |
28.849 |
0.03 |
1.13 |
1 435 555 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 435 555 $ |
|
| Before capitalization |
14 686 $ |
1 % |
| After capitalization 14 686 $ + 31 837 $ (average mortgage paid) = |
46 523 $ |
3 % |
| After capitalization and appreciation (PV) |
165 946 $ |
12 % |
| Ratios |
| Price per unit |
= 3 749 000 $ ÷ 18 logements |
208 278 $ |
| Price per room |
= 3 749 000 $ ÷ 85,0 pièces |
44 106 $ |
| Price per room x 4 1/2 |
|
198 476 $ |
| GRM ratio |
3 749 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.89 |
| NRM ratio |
3 749 000 $ ÷
129 951 $ (Net income) |
28.849 |
| Cap. Rate |
129 951 $ (Net income) ÷
3 749 000 $ |
3.47 % |
| DCR ratio |
129 951 $ (Net income) ÷
115 265 $ |
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. |
 |
