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 |
| 2554562 |
14 |
2 499 000 $ |
178 500 $ |
39 667 $ |
178 500 $ |
17.20 |
26.081 |
0.04 |
1.15 |
861 106 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
861 106 $ |
|
| Before capitalization |
12 698 $ |
1 % |
| After capitalization 12 698 $ + 21 991 $ (average mortgage paid) = |
34 689 $ |
4 % |
| After capitalization and appreciation (PV) |
114 295 $ |
13 % |
| Ratios |
| Price per unit |
= 2 499 000 $ ÷ 14 logements |
178 500 $ |
| Price per room |
= 2 499 000 $ ÷ 63,0 pièces |
39 667 $ |
| Price per room x 4 1/2 |
|
178 500 $ |
| GRM ratio |
2 499 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.20 |
| NRM ratio |
2 499 000 $ ÷
95 815 $ (Net income) |
26.081 |
| Cap. Rate |
95 815 $ (Net income) ÷
2 499 000 $ |
3.83 % |
| DCR ratio |
95 815 $ (Net income) ÷
83 118 $ |
1.15 |
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. |
 |
