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 |
| 2554551 |
11 |
2 732 000 $ |
248 364 $ |
50 128 $ |
225 578 $ |
15.64 |
20.777 |
0.05 |
1.25 |
614 795 $ |
4 % |
9 % |
23 % |
| Yields of the investment |
| Cashdown |
614 795 $ |
|
| Before capitalization |
26 284 $ |
4 % |
| After capitalization 26 284 $ + 29 059 $ (average mortgage paid) = |
55 343 $ |
9 % |
| After capitalization and appreciation (PV) |
142 371 $ |
23 % |
| Ratios |
| Price per unit |
= 2 732 000 $ ÷ 11 logements |
248 364 $ |
| Price per room |
= 2 732 000 $ ÷ 54,5 pièces |
50 128 $ |
| Price per room x 4 1/2 |
|
225 578 $ |
| GRM ratio |
2 732 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.64 |
| NRM ratio |
2 732 000 $ ÷
131 492 $ (Net income) |
20.777 |
| Cap. Rate |
131 492 $ (Net income) ÷
2 732 000 $ |
4.81 % |
| DCR ratio |
131 492 $ (Net income) ÷
105 208 $ |
1.25 |
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. |
 |
