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 |
| 2500293 |
19 |
2 828 000 $ |
148 842 $ |
45 984 $ |
206 927 $ |
15.05 |
23.012 |
0.04 |
1.11 |
851 486 $ |
1 % |
4 % |
15 % |
| Yields of the investment |
| Cashdown |
851 486 $ |
|
| Before capitalization |
12 278 $ |
1 % |
| After capitalization 12 278 $ + 22 769 $ (average mortgage paid) = |
35 047 $ |
4 % |
| After capitalization and appreciation (PV) |
125 133 $ |
15 % |
| Ratios |
| Price per unit |
= 2 828 000 $ ÷ 19 logements |
148 842 $ |
| Price per room |
= 2 828 000 $ ÷ 61,5 pièces |
45 984 $ |
| Price per room x 4 1/2 |
|
206 927 $ |
| GRM ratio |
2 828 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.05 |
| NRM ratio |
2 828 000 $ ÷
122 891 $ (Net income) |
23.012 |
| Cap. Rate |
122 891 $ (Net income) ÷
2 828 000 $ |
4.35 % |
| DCR ratio |
122 891 $ (Net income) ÷
110 613 $ |
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. |
 |
