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 |
| 2554554 |
13 |
1 824 000 $ |
140 308 $ |
34 743 $ |
156 343 $ |
16.47 |
26.459 |
0.04 |
1.16 |
626 884 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
626 884 $ |
|
| Before capitalization |
9 333 $ |
1 % |
| After capitalization 9 333 $ + 16 463 $ (average mortgage paid) = |
25 796 $ |
4 % |
| After capitalization and appreciation (PV) |
83 899 $ |
13 % |
| Ratios |
| Price per unit |
= 1 824 000 $ ÷ 13 logements |
140 308 $ |
| Price per room |
= 1 824 000 $ ÷ 52,5 pièces |
34 743 $ |
| Price per room x 4 1/2 |
|
156 343 $ |
| GRM ratio |
1 824 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.47 |
| NRM ratio |
1 824 000 $ ÷
68 937 $ (Net income) |
26.459 |
| Cap. Rate |
68 937 $ (Net income) ÷
1 824 000 $ |
3.78 % |
| DCR ratio |
68 937 $ (Net income) ÷
59 604 $ |
1.16 |
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. |
 |
