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 |
| 2521839 |
12 |
2 399 000 $ |
199 917 $ |
36 348 $ |
163 568 $ |
16.66 |
22.550 |
0.04 |
1.07 |
540 388 $ |
1 % |
6 % |
20 % |
| Yields of the investment |
| Cashdown |
540 388 $ |
|
| Before capitalization |
7 076 $ |
1 % |
| After capitalization 7 076 $ + 22 906 $ (average mortgage paid) = |
29 982 $ |
6 % |
| After capitalization and appreciation (PV) |
106 402 $ |
20 % |
| Ratios |
| Price per unit |
= 2 399 000 $ ÷ 12 logements |
199 917 $ |
| Price per room |
= 2 399 000 $ ÷ 66,0 pièces |
36 348 $ |
| Price per room x 4 1/2 |
|
163 568 $ |
| GRM ratio |
2 399 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.66 |
| NRM ratio |
2 399 000 $ ÷
106 387 $ (Net income) |
22.550 |
| Cap. Rate |
106 387 $ (Net income) ÷
2 399 000 $ |
4.43 % |
| DCR ratio |
106 387 $ (Net income) ÷
99 310 $ |
1.07 |
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. |
 |
