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 |
| 2604303 |
17 |
3 843 000 $ |
226 059 $ |
56 933 $ |
256 200 $ |
16.06 |
22.655 |
0.04 |
1.23 |
1 266 305 $ |
3 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 266 305 $ |
|
| Before capitalization |
31 901 $ |
3 % |
| After capitalization 31 901 $ + 32 144 $ (average mortgage paid) = |
64 044 $ |
5 % |
| After capitalization and appreciation (PV) |
186 462 $ |
15 % |
| Ratios |
| Price per unit |
= 3 843 000 $ ÷ 17 logements |
226 059 $ |
| Price per room |
= 3 843 000 $ ÷ 67,5 pièces |
56 933 $ |
| Price per room x 4 1/2 |
|
256 200 $ |
| GRM ratio |
3 843 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.06 |
| NRM ratio |
3 843 000 $ ÷
169 635 $ (Net income) |
22.655 |
| Cap. Rate |
169 635 $ (Net income) ÷
3 843 000 $ |
4.41 % |
| DCR ratio |
169 635 $ (Net income) ÷
137 734 $ |
1.23 |
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. |
 |
