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 |
| 2542439 |
13 |
2 199 000 $ |
169 154 $ |
32 578 $ |
146 600 $ |
15.52 |
24.261 |
0.04 |
1.13 |
578 564 $ |
2 % |
6 % |
18 % |
| Yields of the investment |
| Cashdown |
578 564 $ |
|
| Before capitalization |
10 296 $ |
2 % |
| After capitalization 10 296 $ + 22 191 $ (average mortgage paid) = |
32 487 $ |
6 % |
| After capitalization and appreciation (PV) |
102 536 $ |
18 % |
| Ratios |
| Price per unit |
= 2 199 000 $ ÷ 13 logements |
169 154 $ |
| Price per room |
= 2 199 000 $ ÷ 67,5 pièces |
32 578 $ |
| Price per room x 4 1/2 |
|
146 600 $ |
| GRM ratio |
2 199 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.52 |
| NRM ratio |
2 199 000 $ ÷
90 639 $ (Net income) |
24.261 |
| Cap. Rate |
90 639 $ (Net income) ÷
2 199 000 $ |
4.12 % |
| DCR ratio |
90 639 $ (Net income) ÷
80 343 $ |
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. |
 |
