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 |
| 2554677 |
12 |
3 037 000 $ |
253 083 $ |
47 453 $ |
213 539 $ |
15.57 |
21.218 |
0.05 |
1.23 |
722 544 $ |
4 % |
8 % |
21 % |
| Yields of the investment |
| Cashdown |
722 544 $ |
|
| Before capitalization |
26 733 $ |
4 % |
| After capitalization 26 733 $ + 31 183 $ (average mortgage paid) = |
57 916 $ |
8 % |
| After capitalization and appreciation (PV) |
154 659 $ |
21 % |
| Ratios |
| Price per unit |
= 3 037 000 $ ÷ 12 logements |
253 083 $ |
| Price per room |
= 3 037 000 $ ÷ 64,0 pièces |
47 453 $ |
| Price per room x 4 1/2 |
|
213 539 $ |
| GRM ratio |
3 037 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.57 |
| NRM ratio |
3 037 000 $ ÷
143 132 $ (Net income) |
21.218 |
| Cap. Rate |
143 132 $ (Net income) ÷
3 037 000 $ |
4.71 % |
| DCR ratio |
143 132 $ (Net income) ÷
116 398 $ |
1.23 |
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. |
 |
