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 |
| 2554672 |
11 |
1 853 000 $ |
168 455 $ |
41 640 $ |
187 382 $ |
18.40 |
29.437 |
0.03 |
1.04 |
673 227 $ |
0 % |
3 % |
11 % |
| Yields of the investment |
| Cashdown |
673 227 $ |
|
| Before capitalization |
2 657 $ |
0 % |
| After capitalization 2 657 $ + 15 686 $ (average mortgage paid) = |
18 343 $ |
3 % |
| After capitalization and appreciation (PV) |
77 370 $ |
11 % |
| Ratios |
| Price per unit |
= 1 853 000 $ ÷ 11 logements |
168 455 $ |
| Price per room |
= 1 853 000 $ ÷ 44,5 pièces |
41 640 $ |
| Price per room x 4 1/2 |
|
187 382 $ |
| GRM ratio |
1 853 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.40 |
| NRM ratio |
1 853 000 $ ÷
62 948 $ (Net income) |
29.437 |
| Cap. Rate |
62 948 $ (Net income) ÷
1 853 000 $ |
3.40 % |
| DCR ratio |
62 948 $ (Net income) ÷
60 291 $ |
1.04 |
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. |
 |
