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 |
| 2604284 |
18 |
3 978 000 $ |
221 000 $ |
57 652 $ |
259 435 $ |
18.38 |
26.405 |
0.04 |
1.14 |
1 501 115 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
1 501 115 $ |
|
| Before capitalization |
19 040 $ |
1 % |
| After capitalization 19 040 $ + 31 391 $ (average mortgage paid) = |
50 430 $ |
3 % |
| After capitalization and appreciation (PV) |
177 148 $ |
12 % |
| Ratios |
| Price per unit |
= 3 978 000 $ ÷ 18 logements |
221 000 $ |
| Price per room |
= 3 978 000 $ ÷ 69,0 pièces |
57 652 $ |
| Price per room x 4 1/2 |
|
259 435 $ |
| GRM ratio |
3 978 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.38 |
| NRM ratio |
3 978 000 $ ÷
150 655 $ (Net income) |
26.405 |
| Cap. Rate |
150 655 $ (Net income) ÷
3 978 000 $ |
3.79 % |
| DCR ratio |
150 655 $ (Net income) ÷
131 615 $ |
1.14 |
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. |
 |
