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 |
| 2579826 |
13 |
2 219 000 $ |
170 692 $ |
38 591 $ |
173 661 $ |
14.49 |
21.307 |
0.05 |
1.27 |
643 780 $ |
3 % |
7 % |
18 % |
| Yields of the investment |
| Cashdown |
643 780 $ |
|
| Before capitalization |
22 330 $ |
3 % |
| After capitalization 22 330 $ + 20 385 $ (average mortgage paid) = |
42 715 $ |
7 % |
| After capitalization and appreciation (PV) |
113 401 $ |
18 % |
| Ratios |
| Price per unit |
= 2 219 000 $ ÷ 13 logements |
170 692 $ |
| Price per room |
= 2 219 000 $ ÷ 57,5 pièces |
38 591 $ |
| Price per room x 4 1/2 |
|
173 661 $ |
| GRM ratio |
2 219 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.49 |
| NRM ratio |
2 219 000 $ ÷
104 147 $ (Net income) |
21.307 |
| Cap. Rate |
104 147 $ (Net income) ÷
2 219 000 $ |
4.69 % |
| DCR ratio |
104 147 $ (Net income) ÷
81 817 $ |
1.27 |
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. |
 |
