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 |
| 2500139 |
13 |
1 909 000 $ |
146 846 $ |
47 136 $ |
212 111 $ |
13.73 |
20.729 |
0.05 |
1.14 |
457 359 $ |
2 % |
6 % |
19 % |
| Yields of the investment |
| Cashdown |
457 359 $ |
|
| Before capitalization |
10 988 $ |
2 % |
| After capitalization 10 988 $ + 16 695 $ (average mortgage paid) = |
27 683 $ |
6 % |
| After capitalization and appreciation (PV) |
88 494 $ |
19 % |
| Ratios |
| Price per unit |
= 1 909 000 $ ÷ 13 logements |
146 846 $ |
| Price per room |
= 1 909 000 $ ÷ 40,5 pièces |
47 136 $ |
| Price per room x 4 1/2 |
|
212 111 $ |
| GRM ratio |
1 909 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.73 |
| NRM ratio |
1 909 000 $ ÷
92 095 $ (Net income) |
20.729 |
| Cap. Rate |
92 095 $ (Net income) ÷
1 909 000 $ |
4.82 % |
| DCR ratio |
92 095 $ (Net income) ÷
81 107 $ |
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. |
 |
