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 |
| 2584853 |
10 |
1 745 000 $ |
174 500 $ |
42 561 $ |
191 524 $ |
13.20 |
18.535 |
0.05 |
1.47 |
508 663 $ |
6 % |
9 % |
20 % |
| Yields of the investment |
| Cashdown |
508 663 $ |
|
| Before capitalization |
29 966 $ |
6 % |
| After capitalization 29 966 $ + 15 992 $ (average mortgage paid) = |
45 958 $ |
9 % |
| After capitalization and appreciation (PV) |
101 544 $ |
20 % |
| Ratios |
| Price per unit |
= 1 745 000 $ ÷ 10 logements |
174 500 $ |
| Price per room |
= 1 745 000 $ ÷ 41,0 pièces |
42 561 $ |
| Price per room x 4 1/2 |
|
191 524 $ |
| GRM ratio |
1 745 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.20 |
| NRM ratio |
1 745 000 $ ÷
94 148 $ (Net income) |
18.535 |
| Cap. Rate |
94 148 $ (Net income) ÷
1 745 000 $ |
5.40 % |
| DCR ratio |
94 148 $ (Net income) ÷
64 182 $ |
1.47 |
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. |
 |
