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 |
| 2500268 |
14 |
1 843 000 $ |
131 643 $ |
38 396 $ |
172 781 $ |
14.72 |
23.337 |
0.04 |
1.15 |
617 512 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
617 512 $ |
|
| Before capitalization |
10 410 $ |
2 % |
| After capitalization 10 410 $ + 14 113 $ (average mortgage paid) = |
24 523 $ |
4 % |
| After capitalization and appreciation (PV) |
83 232 $ |
13 % |
| Ratios |
| Price per unit |
= 1 843 000 $ ÷ 14 logements |
131 643 $ |
| Price per room |
= 1 843 000 $ ÷ 48,0 pièces |
38 396 $ |
| Price per room x 4 1/2 |
|
172 781 $ |
| GRM ratio |
1 843 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.72 |
| NRM ratio |
1 843 000 $ ÷
78 972 $ (Net income) |
23.337 |
| Cap. Rate |
78 972 $ (Net income) ÷
1 843 000 $ |
4.28 % |
| DCR ratio |
78 972 $ (Net income) ÷
68 562 $ |
1.15 |
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. |
 |
