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 |
| 2532478 |
11 |
2 550 000 $ |
231 818 $ |
40 800 $ |
183 600 $ |
19.19 |
27.196 |
0.04 |
1.04 |
880 644 $ |
0 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
880 644 $ |
|
| Before capitalization |
4 001 $ |
0 % |
| After capitalization 4 001 $ + 20 704 $ (average mortgage paid) = |
24 705 $ |
3 % |
| After capitalization and appreciation (PV) |
105 934 $ |
12 % |
| Ratios |
| Price per unit |
= 2 550 000 $ ÷ 11 logements |
231 818 $ |
| Price per room |
= 2 550 000 $ ÷ 62,5 pièces |
40 800 $ |
| Price per room x 4 1/2 |
|
183 600 $ |
| GRM ratio |
2 550 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.19 |
| NRM ratio |
2 550 000 $ ÷
93 763 $ (Net income) |
27.196 |
| Cap. Rate |
93 763 $ (Net income) ÷
2 550 000 $ |
3.68 % |
| DCR ratio |
93 763 $ (Net income) ÷
89 763 $ |
1.04 |
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. |
 |
