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 |
| 2521866 |
14 |
3 430 000 $ |
245 000 $ |
41 325 $ |
185 964 $ |
15.66 |
21.573 |
0.05 |
1.17 |
903 170 $ |
3 % |
6 % |
18 % |
| Yields of the investment |
| Cashdown |
903 170 $ |
|
| Before capitalization |
23 466 $ |
3 % |
| After capitalization 23 466 $ + 31 261 $ (average mortgage paid) = |
54 727 $ |
6 % |
| After capitalization and appreciation (PV) |
163 989 $ |
18 % |
| Ratios |
| Price per unit |
= 3 430 000 $ ÷ 14 logements |
245 000 $ |
| Price per room |
= 3 430 000 $ ÷ 83,0 pièces |
41 325 $ |
| Price per room x 4 1/2 |
|
185 964 $ |
| GRM ratio |
3 430 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.66 |
| NRM ratio |
3 430 000 $ ÷
158 999 $ (Net income) |
21.573 |
| Cap. Rate |
158 999 $ (Net income) ÷
3 430 000 $ |
4.64 % |
| DCR ratio |
158 999 $ (Net income) ÷
135 533 $ |
1.17 |
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. |
 |
