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 |
| 2518450 |
16 |
3 204 000 $ |
200 250 $ |
45 127 $ |
203 070 $ |
13.88 |
19.862 |
0.05 |
1.23 |
762 322 $ |
4 % |
8 % |
21 % |
| Yields of the investment |
| Cashdown |
762 322 $ |
|
| Before capitalization |
30 641 $ |
4 % |
| After capitalization 30 641 $ + 30 140 $ (average mortgage paid) = |
60 781 $ |
8 % |
| After capitalization and appreciation (PV) |
162 844 $ |
21 % |
| Ratios |
| Price per unit |
= 3 204 000 $ ÷ 16 logements |
200 250 $ |
| Price per room |
= 3 204 000 $ ÷ 71,0 pièces |
45 127 $ |
| Price per room x 4 1/2 |
|
203 070 $ |
| GRM ratio |
3 204 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.88 |
| NRM ratio |
3 204 000 $ ÷
161 314 $ (Net income) |
19.862 |
| Cap. Rate |
161 314 $ (Net income) ÷
3 204 000 $ |
5.03 % |
| DCR ratio |
161 314 $ (Net income) ÷
130 672 $ |
1.23 |
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. |
 |
