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 |
| 2500274 |
18 |
2 804 000 $ |
155 778 $ |
45 226 $ |
203 516 $ |
14.61 |
21.576 |
0.05 |
1.11 |
705 826 $ |
2 % |
5 % |
18 % |
| Yields of the investment |
| Cashdown |
705 826 $ |
|
| Before capitalization |
12 593 $ |
2 % |
| After capitalization 12 593 $ + 24 159 $ (average mortgage paid) = |
36 752 $ |
5 % |
| After capitalization and appreciation (PV) |
126 072 $ |
18 % |
| Ratios |
| Price per unit |
= 2 804 000 $ ÷ 18 logements |
155 778 $ |
| Price per room |
= 2 804 000 $ ÷ 62,0 pièces |
45 226 $ |
| Price per room x 4 1/2 |
|
203 516 $ |
| GRM ratio |
2 804 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.61 |
| NRM ratio |
2 804 000 $ ÷
129 959 $ (Net income) |
21.576 |
| Cap. Rate |
129 959 $ (Net income) ÷
2 804 000 $ |
4.63 % |
| DCR ratio |
129 959 $ (Net income) ÷
117 367 $ |
1.11 |
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. |
 |
