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 |
| 2500249 |
10 |
1 880 000 $ |
188 000 $ |
53 714 $ |
241 714 $ |
16.27 |
22.988 |
0.04 |
1.04 |
482 441 $ |
1 % |
4 % |
16 % |
| Yields of the investment |
| Cashdown |
482 441 $ |
|
| Before capitalization |
3 473 $ |
1 % |
| After capitalization 3 473 $ + 16 120 $ (average mortgage paid) = |
19 593 $ |
4 % |
| After capitalization and appreciation (PV) |
79 480 $ |
16 % |
| Ratios |
| Price per unit |
= 1 880 000 $ ÷ 10 logements |
188 000 $ |
| Price per room |
= 1 880 000 $ ÷ 35,0 pièces |
53 714 $ |
| Price per room x 4 1/2 |
|
241 714 $ |
| GRM ratio |
1 880 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.27 |
| NRM ratio |
1 880 000 $ ÷
81 783 $ (Net income) |
22.988 |
| Cap. Rate |
81 783 $ (Net income) ÷
1 880 000 $ |
4.35 % |
| DCR ratio |
81 783 $ (Net income) ÷
78 310 $ |
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. |
 |
