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 |
| 2542317 |
11 |
3 107 000 $ |
282 455 $ |
44 705 $ |
201 173 $ |
15.11 |
20.281 |
0.05 |
1.22 |
566 476 $ |
5 % |
11 % |
28 % |
| Yields of the investment |
| Cashdown |
566 476 $ |
|
| Before capitalization |
27 247 $ |
5 % |
| After capitalization 27 247 $ + 34 787 $ (average mortgage paid) = |
62 034 $ |
11 % |
| After capitalization and appreciation (PV) |
161 007 $ |
28 % |
| Ratios |
| Price per unit |
= 3 107 000 $ ÷ 11 logements |
282 455 $ |
| Price per room |
= 3 107 000 $ ÷ 69,5 pièces |
44 705 $ |
| Price per room x 4 1/2 |
|
201 173 $ |
| GRM ratio |
3 107 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.11 |
| NRM ratio |
3 107 000 $ ÷
153 194 $ (Net income) |
20.281 |
| Cap. Rate |
153 194 $ (Net income) ÷
3 107 000 $ |
4.93 % |
| DCR ratio |
153 194 $ (Net income) ÷
125 947 $ |
1.22 |
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. |
 |
