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 |
| 2500257 |
11 |
1 904 000 $ |
173 091 $ |
55 188 $ |
248 348 $ |
17.07 |
25.484 |
0.04 |
1.04 |
628 101 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
628 101 $ |
|
| Before capitalization |
3 159 $ |
1 % |
| After capitalization 3 159 $ + 14 729 $ (average mortgage paid) = |
17 888 $ |
3 % |
| After capitalization and appreciation (PV) |
78 540 $ |
13 % |
| Ratios |
| Price per unit |
= 1 904 000 $ ÷ 11 logements |
173 091 $ |
| Price per room |
= 1 904 000 $ ÷ 34,5 pièces |
55 188 $ |
| Price per room x 4 1/2 |
|
248 348 $ |
| GRM ratio |
1 904 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.07 |
| NRM ratio |
1 904 000 $ ÷
74 714 $ (Net income) |
25.484 |
| Cap. Rate |
74 714 $ (Net income) ÷
1 904 000 $ |
3.92 % |
| DCR ratio |
74 714 $ (Net income) ÷
71 556 $ |
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. |
 |
