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 |
| 2500261 |
12 |
2 569 000 $ |
214 083 $ |
50 373 $ |
226 676 $ |
19.46 |
29.032 |
0.03 |
1.04 |
1 064 932 $ |
0 % |
2 % |
10 % |
| Yields of the investment |
| Cashdown |
1 064 932 $ |
|
| Before capitalization |
3 749 $ |
0 % |
| After capitalization 3 749 $ + 17 443 $ (average mortgage paid) = |
21 192 $ |
2 % |
| After capitalization and appreciation (PV) |
103 027 $ |
10 % |
| Ratios |
| Price per unit |
= 2 569 000 $ ÷ 12 logements |
214 083 $ |
| Price per room |
= 2 569 000 $ ÷ 51,0 pièces |
50 373 $ |
| Price per room x 4 1/2 |
|
226 676 $ |
| GRM ratio |
2 569 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.46 |
| NRM ratio |
2 569 000 $ ÷
88 489 $ (Net income) |
29.032 |
| Cap. Rate |
88 489 $ (Net income) ÷
2 569 000 $ |
3.44 % |
| DCR ratio |
88 489 $ (Net income) ÷
84 740 $ |
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. |
 |
