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 |
| 2584915 |
11 |
1 839 000 $ |
167 182 $ |
37 918 $ |
170 629 $ |
12.62 |
18.656 |
0.05 |
1.44 |
517 366 $ |
6 % |
9 % |
20 % |
| Yields of the investment |
| Cashdown |
517 366 $ |
|
| Before capitalization |
30 148 $ |
6 % |
| After capitalization 30 148 $ + 17 049 $ (average mortgage paid) = |
47 197 $ |
9 % |
| After capitalization and appreciation (PV) |
105 778 $ |
20 % |
| Ratios |
| Price per unit |
= 1 839 000 $ ÷ 11 logements |
167 182 $ |
| Price per room |
= 1 839 000 $ ÷ 48,5 pièces |
37 918 $ |
| Price per room x 4 1/2 |
|
170 629 $ |
| GRM ratio |
1 839 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.62 |
| NRM ratio |
1 839 000 $ ÷
98 574 $ (Net income) |
18.656 |
| Cap. Rate |
98 574 $ (Net income) ÷
1 839 000 $ |
5.36 % |
| DCR ratio |
98 574 $ (Net income) ÷
68 426 $ |
1.44 |
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. |
 |
