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 |
| 2542438 |
13 |
2 569 000 $ |
197 615 $ |
37 504 $ |
168 766 $ |
16.48 |
24.264 |
0.04 |
1.14 |
705 037 $ |
2 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
705 037 $ |
|
| Before capitalization |
13 212 $ |
2 % |
| After capitalization 13 212 $ + 25 595 $ (average mortgage paid) = |
38 807 $ |
6 % |
| After capitalization and appreciation (PV) |
120 642 $ |
17 % |
| Ratios |
| Price per unit |
= 2 569 000 $ ÷ 13 logements |
197 615 $ |
| Price per room |
= 2 569 000 $ ÷ 68,5 pièces |
37 504 $ |
| Price per room x 4 1/2 |
|
168 766 $ |
| GRM ratio |
2 569 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.48 |
| NRM ratio |
2 569 000 $ ÷
105 878 $ (Net income) |
24.264 |
| Cap. Rate |
105 878 $ (Net income) ÷
2 569 000 $ |
4.12 % |
| DCR ratio |
105 878 $ (Net income) ÷
92 666 $ |
1.14 |
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. |
 |
