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 |
| 2554553 |
13 |
2 194 000 $ |
168 769 $ |
41 009 $ |
184 542 $ |
17.56 |
26.064 |
0.04 |
1.17 |
753 356 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
753 356 $ |
|
| Before capitalization |
12 249 $ |
2 % |
| After capitalization 12 249 $ + 19 867 $ (average mortgage paid) = |
32 116 $ |
4 % |
| After capitalization and appreciation (PV) |
102 005 $ |
14 % |
| Ratios |
| Price per unit |
= 2 194 000 $ ÷ 13 logements |
168 769 $ |
| Price per room |
= 2 194 000 $ ÷ 53,5 pièces |
41 009 $ |
| Price per room x 4 1/2 |
|
184 542 $ |
| GRM ratio |
2 194 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.56 |
| NRM ratio |
2 194 000 $ ÷
84 176 $ (Net income) |
26.064 |
| Cap. Rate |
84 176 $ (Net income) ÷
2 194 000 $ |
3.84 % |
| DCR ratio |
84 176 $ (Net income) ÷
71 927 $ |
1.17 |
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. |
 |
