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 |
| 2604398 |
12 |
3 083 000 $ |
256 917 $ |
67 022 $ |
301 598 $ |
20.01 |
28.453 |
0.04 |
1.04 |
1 139 427 $ |
0 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
1 139 427 $ |
|
| Before capitalization |
4 590 $ |
0 % |
| After capitalization 4 590 $ + 24 451 $ (average mortgage paid) = |
29 041 $ |
3 % |
| After capitalization and appreciation (PV) |
127 250 $ |
11 % |
| Ratios |
| Price per unit |
= 3 083 000 $ ÷ 12 logements |
256 917 $ |
| Price per room |
= 3 083 000 $ ÷ 46,0 pièces |
67 022 $ |
| Price per room x 4 1/2 |
|
301 598 $ |
| GRM ratio |
3 083 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.01 |
| NRM ratio |
3 083 000 $ ÷
108 354 $ (Net income) |
28.453 |
| Cap. Rate |
108 354 $ (Net income) ÷
3 083 000 $ |
3.51 % |
| DCR ratio |
108 354 $ (Net income) ÷
103 764 $ |
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. |
 |
