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 |
| 2604293 |
17 |
4 068 000 $ |
239 294 $ |
62 107 $ |
279 481 $ |
20.24 |
28.806 |
0.03 |
1.04 |
1 544 978 $ |
0 % |
2 % |
11 % |
| Yields of the investment |
| Cashdown |
1 544 978 $ |
|
| Before capitalization |
5 980 $ |
0 % |
| After capitalization 5 980 $ + 31 579 $ (average mortgage paid) = |
37 560 $ |
2 % |
| After capitalization and appreciation (PV) |
167 145 $ |
11 % |
| Ratios |
| Price per unit |
= 4 068 000 $ ÷ 17 logements |
239 294 $ |
| Price per room |
= 4 068 000 $ ÷ 65,5 pièces |
62 107 $ |
| Price per room x 4 1/2 |
|
279 481 $ |
| GRM ratio |
4 068 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.24 |
| NRM ratio |
4 068 000 $ ÷
141 222 $ (Net income) |
28.806 |
| Cap. Rate |
141 222 $ (Net income) ÷
4 068 000 $ |
3.47 % |
| DCR ratio |
141 222 $ (Net income) ÷
135 242 $ |
1.04 |
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. |
 |
