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 |
| 2532477 |
11 |
3 408 000 $ |
309 818 $ |
56 331 $ |
253 488 $ |
16.77 |
22.082 |
0.05 |
1.16 |
921 244 $ |
2 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
921 244 $ |
|
| Before capitalization |
21 088 $ |
2 % |
| After capitalization 21 088 $ + 30 734 $ (average mortgage paid) = |
51 822 $ |
6 % |
| After capitalization and appreciation (PV) |
160 383 $ |
17 % |
| Ratios |
| Price per unit |
= 3 408 000 $ ÷ 11 logements |
309 818 $ |
| Price per room |
= 3 408 000 $ ÷ 60,5 pièces |
56 331 $ |
| Price per room x 4 1/2 |
|
253 488 $ |
| GRM ratio |
3 408 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.77 |
| NRM ratio |
3 408 000 $ ÷
154 337 $ (Net income) |
22.082 |
| Cap. Rate |
154 337 $ (Net income) ÷
3 408 000 $ |
4.53 % |
| DCR ratio |
154 337 $ (Net income) ÷
133 249 $ |
1.16 |
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. |
 |
