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 |
| 2500272 |
16 |
2 799 000 $ |
174 938 $ |
49 982 $ |
224 920 $ |
17.02 |
24.863 |
0.04 |
1.04 |
876 568 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
876 568 $ |
|
| Before capitalization |
4 763 $ |
1 % |
| After capitalization 4 763 $ + 22 193 $ (average mortgage paid) = |
26 957 $ |
3 % |
| After capitalization and appreciation (PV) |
116 118 $ |
13 % |
| Ratios |
| Price per unit |
= 2 799 000 $ ÷ 16 logements |
174 938 $ |
| Price per room |
= 2 799 000 $ ÷ 56,0 pièces |
49 982 $ |
| Price per room x 4 1/2 |
|
224 920 $ |
| GRM ratio |
2 799 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.02 |
| NRM ratio |
2 799 000 $ ÷
112 579 $ (Net income) |
24.863 |
| Cap. Rate |
112 579 $ (Net income) ÷
2 799 000 $ |
4.02 % |
| DCR ratio |
112 579 $ (Net income) ÷
107 816 $ |
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. |
 |
