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 |
| 2500254 |
13 |
1 819 000 $ |
139 923 $ |
37 505 $ |
168 773 $ |
14.08 |
21.141 |
0.05 |
1.14 |
471 851 $ |
2 % |
6 % |
18 % |
| Yields of the investment |
| Cashdown |
471 851 $ |
|
| Before capitalization |
10 724 $ |
2 % |
| After capitalization 10 724 $ + 15 504 $ (average mortgage paid) = |
26 228 $ |
6 % |
| After capitalization and appreciation (PV) |
84 172 $ |
18 % |
| Ratios |
| Price per unit |
= 1 819 000 $ ÷ 13 logements |
139 923 $ |
| Price per room |
= 1 819 000 $ ÷ 48,5 pièces |
37 505 $ |
| Price per room x 4 1/2 |
|
168 773 $ |
| GRM ratio |
1 819 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.08 |
| NRM ratio |
1 819 000 $ ÷
86 041 $ (Net income) |
21.141 |
| Cap. Rate |
86 041 $ (Net income) ÷
1 819 000 $ |
4.73 % |
| DCR ratio |
86 041 $ (Net income) ÷
75 316 $ |
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. |
 |
