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 |
| 2532602 |
12 |
3 058 000 $ |
254 833 $ |
40 237 $ |
181 066 $ |
15.39 |
20.238 |
0.05 |
1.16 |
623 512 $ |
3 % |
8 % |
24 % |
| Yields of the investment |
| Cashdown |
623 512 $ |
|
| Before capitalization |
20 939 $ |
3 % |
| After capitalization 20 939 $ + 30 022 $ (average mortgage paid) = |
50 961 $ |
8 % |
| After capitalization and appreciation (PV) |
148 374 $ |
24 % |
| Ratios |
| Price per unit |
= 3 058 000 $ ÷ 12 logements |
254 833 $ |
| Price per room |
= 3 058 000 $ ÷ 76,0 pièces |
40 237 $ |
| Price per room x 4 1/2 |
|
181 066 $ |
| GRM ratio |
3 058 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.39 |
| NRM ratio |
3 058 000 $ ÷
151 102 $ (Net income) |
20.238 |
| Cap. Rate |
151 102 $ (Net income) ÷
3 058 000 $ |
4.94 % |
| DCR ratio |
151 102 $ (Net income) ÷
130 163 $ |
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. |
 |
