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 |
| 2618203 |
17 |
3 498 000 $ |
205 765 $ |
62 464 $ |
281 089 $ |
19.76 |
30.035 |
0.03 |
1.05 |
1 418 773 $ |
0 % |
2 % |
10 % |
| Yields of the investment |
| Cashdown |
1 418 773 $ |
|
| Before capitalization |
5 363 $ |
0 % |
| After capitalization 5 363 $ + 26 112 $ (average mortgage paid) = |
31 475 $ |
2 % |
| After capitalization and appreciation (PV) |
142 903 $ |
10 % |
| Ratios |
| Price per unit |
= 3 498 000 $ ÷ 17 logements |
205 765 $ |
| Price per room |
= 3 498 000 $ ÷ 56,0 pièces |
62 464 $ |
| Price per room x 4 1/2 |
|
281 089 $ |
| GRM ratio |
3 498 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.76 |
| NRM ratio |
3 498 000 $ ÷
116 463 $ (Net income) |
30.035 |
| Cap. Rate |
116 463 $ (Net income) ÷
3 498 000 $ |
3.33 % |
| DCR ratio |
116 463 $ (Net income) ÷
111 100 $ |
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. |
 |
