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 |
| 2532596 |
13 |
2 600 000 $ |
200 000 $ |
49 524 $ |
222 857 $ |
20.42 |
31.479 |
0.03 |
1.18 |
1 301 699 $ |
1 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
1 301 699 $ |
|
| Before capitalization |
12 551 $ |
1 % |
| After capitalization 12 551 $ + 16 156 $ (average mortgage paid) = |
28 706 $ |
2 % |
| After capitalization and appreciation (PV) |
111 529 $ |
9 % |
| Ratios |
| Price per unit |
= 2 600 000 $ ÷ 13 logements |
200 000 $ |
| Price per room |
= 2 600 000 $ ÷ 52,5 pièces |
49 524 $ |
| Price per room x 4 1/2 |
|
222 857 $ |
| GRM ratio |
2 600 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
20.42 |
| NRM ratio |
2 600 000 $ ÷
82 594 $ (Net income) |
31.479 |
| Cap. Rate |
82 594 $ (Net income) ÷
2 600 000 $ |
3.18 % |
| DCR ratio |
82 594 $ (Net income) ÷
70 044 $ |
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. |
 |
