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 |
| 2577419 |
10 |
1 984 000 $ |
198 400 $ |
48 390 $ |
217 756 $ |
17.20 |
25.276 |
0.04 |
1.19 |
720 159 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
720 159 $ |
|
| Before capitalization |
12 635 $ |
2 % |
| After capitalization 12 635 $ + 16 409 $ (average mortgage paid) = |
29 044 $ |
4 % |
| After capitalization and appreciation (PV) |
92 244 $ |
13 % |
| Ratios |
| Price per unit |
= 1 984 000 $ ÷ 10 logements |
198 400 $ |
| Price per room |
= 1 984 000 $ ÷ 41,0 pièces |
48 390 $ |
| Price per room x 4 1/2 |
|
217 756 $ |
| GRM ratio |
1 984 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.20 |
| NRM ratio |
1 984 000 $ ÷
78 493 $ (Net income) |
25.276 |
| Cap. Rate |
78 493 $ (Net income) ÷
1 984 000 $ |
3.96 % |
| DCR ratio |
78 493 $ (Net income) ÷
65 857 $ |
1.19 |
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. |
 |
