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 |
| 2532474 |
13 |
2 295 000 $ |
176 538 $ |
42 897 $ |
193 037 $ |
19.10 |
28.829 |
0.03 |
1.18 |
1 043 321 $ |
1 % |
3 % |
10 % |
| Yields of the investment |
| Cashdown |
1 043 321 $ |
|
| Before capitalization |
11 981 $ |
1 % |
| After capitalization 11 981 $ + 15 598 $ (average mortgage paid) = |
27 579 $ |
3 % |
| After capitalization and appreciation (PV) |
100 686 $ |
10 % |
| Ratios |
| Price per unit |
= 2 295 000 $ ÷ 13 logements |
176 538 $ |
| Price per room |
= 2 295 000 $ ÷ 53,5 pièces |
42 897 $ |
| Price per room x 4 1/2 |
|
193 037 $ |
| GRM ratio |
2 295 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.10 |
| NRM ratio |
2 295 000 $ ÷
79 608 $ (Net income) |
28.829 |
| Cap. Rate |
79 608 $ (Net income) ÷
2 295 000 $ |
3.47 % |
| DCR ratio |
79 608 $ (Net income) ÷
67 627 $ |
1.18 |
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. |
 |
