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 |
| 2542431 |
10 |
2 024 000 $ |
202 400 $ |
40 480 $ |
182 160 $ |
19.00 |
29.572 |
0.03 |
1.05 |
710 035 $ |
0 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
710 035 $ |
|
| Before capitalization |
2 969 $ |
0 % |
| After capitalization 2 969 $ + 18 084 $ (average mortgage paid) = |
21 053 $ |
3 % |
| After capitalization and appreciation (PV) |
85 527 $ |
12 % |
| Ratios |
| Price per unit |
= 2 024 000 $ ÷ 10 logements |
202 400 $ |
| Price per room |
= 2 024 000 $ ÷ 50,0 pièces |
40 480 $ |
| Price per room x 4 1/2 |
|
182 160 $ |
| GRM ratio |
2 024 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
19.00 |
| NRM ratio |
2 024 000 $ ÷
68 443 $ (Net income) |
29.572 |
| Cap. Rate |
68 443 $ (Net income) ÷
2 024 000 $ |
3.38 % |
| DCR ratio |
68 443 $ (Net income) ÷
65 474 $ |
1.05 |
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. |
 |
