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 |
| 2518448 |
14 |
2 369 000 $ |
169 214 $ |
35 894 $ |
161 523 $ |
17.16 |
25.935 |
0.04 |
1.14 |
872 501 $ |
1 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
872 501 $ |
|
| Before capitalization |
10 962 $ |
1 % |
| After capitalization 10 962 $ + 18 540 $ (average mortgage paid) = |
29 503 $ |
3 % |
| After capitalization and appreciation (PV) |
104 966 $ |
12 % |
| Ratios |
| Price per unit |
= 2 369 000 $ ÷ 14 logements |
169 214 $ |
| Price per room |
= 2 369 000 $ ÷ 66,0 pièces |
35 894 $ |
| Price per room x 4 1/2 |
|
161 523 $ |
| GRM ratio |
2 369 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.16 |
| NRM ratio |
2 369 000 $ ÷
91 344 $ (Net income) |
25.935 |
| Cap. Rate |
91 344 $ (Net income) ÷
2 369 000 $ |
3.86 % |
| DCR ratio |
91 344 $ (Net income) ÷
80 382 $ |
1.14 |
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. |
 |
