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 |
| 2577425 |
11 |
1 878 000 $ |
170 727 $ |
38 722 $ |
174 247 $ |
14.57 |
22.649 |
0.04 |
1.18 |
524 861 $ |
2 % |
6 % |
17 % |
| Yields of the investment |
| Cashdown |
524 861 $ |
|
| Before capitalization |
12 818 $ |
2 % |
| After capitalization 12 818 $ + 17 466 $ (average mortgage paid) = |
30 284 $ |
6 % |
| After capitalization and appreciation (PV) |
90 107 $ |
17 % |
| Ratios |
| Price per unit |
= 1 878 000 $ ÷ 11 logements |
170 727 $ |
| Price per room |
= 1 878 000 $ ÷ 48,5 pièces |
38 722 $ |
| Price per room x 4 1/2 |
|
174 247 $ |
| GRM ratio |
1 878 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.57 |
| NRM ratio |
1 878 000 $ ÷
82 919 $ (Net income) |
22.649 |
| Cap. Rate |
82 919 $ (Net income) ÷
1 878 000 $ |
4.42 % |
| DCR ratio |
82 919 $ (Net income) ÷
70 101 $ |
1.18 |
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. |
 |
