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 |
| 2532607 |
14 |
2 150 000 $ |
153 571 $ |
29 054 $ |
130 743 $ |
15.96 |
24.281 |
0.04 |
1.13 |
685 962 $ |
1 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
685 962 $ |
|
| Before capitalization |
10 120 $ |
1 % |
| After capitalization 10 120 $ + 18 089 $ (average mortgage paid) = |
28 209 $ |
4 % |
| After capitalization and appreciation (PV) |
96 697 $ |
14 % |
| Ratios |
| Price per unit |
= 2 150 000 $ ÷ 14 logements |
153 571 $ |
| Price per room |
= 2 150 000 $ ÷ 74,0 pièces |
29 054 $ |
| Price per room x 4 1/2 |
|
130 743 $ |
| GRM ratio |
2 150 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.96 |
| NRM ratio |
2 150 000 $ ÷
88 547 $ (Net income) |
24.281 |
| Cap. Rate |
88 547 $ (Net income) ÷
2 150 000 $ |
4.12 % |
| DCR ratio |
88 547 $ (Net income) ÷
78 427 $ |
1.13 |
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. |
 |
