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 |
| 2542348 |
19 |
4 157 000 $ |
218 789 $ |
39 780 $ |
179 010 $ |
15.05 |
21.158 |
0.05 |
1.22 |
910 620 $ |
4 % |
9 % |
23 % |
| Yields of the investment |
| Cashdown |
910 620 $ |
|
| Before capitalization |
35 476 $ |
4 % |
| After capitalization 35 476 $ + 44 470 $ (average mortgage paid) = |
79 945 $ |
9 % |
| After capitalization and appreciation (PV) |
212 366 $ |
23 % |
| Ratios |
| Price per unit |
= 4 157 000 $ ÷ 19 logements |
218 789 $ |
| Price per room |
= 4 157 000 $ ÷ 104,5 pièces |
39 780 $ |
| Price per room x 4 1/2 |
|
179 010 $ |
| GRM ratio |
4 157 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.05 |
| NRM ratio |
4 157 000 $ ÷
196 477 $ (Net income) |
21.158 |
| Cap. Rate |
196 477 $ (Net income) ÷
4 157 000 $ |
4.73 % |
| DCR ratio |
196 477 $ (Net income) ÷
161 002 $ |
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. |
 |
