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 |
| 2584916 |
13 |
2 435 000 $ |
187 308 $ |
42 348 $ |
190 565 $ |
13.72 |
19.353 |
0.05 |
1.48 |
800 065 $ |
5 % |
8 % |
17 % |
| Yields of the investment |
| Cashdown |
800 065 $ |
|
| Before capitalization |
40 804 $ |
5 % |
| After capitalization 40 804 $ + 21 182 $ (average mortgage paid) = |
61 986 $ |
8 % |
| After capitalization and appreciation (PV) |
139 552 $ |
17 % |
| Ratios |
| Price per unit |
= 2 435 000 $ ÷ 13 logements |
187 308 $ |
| Price per room |
= 2 435 000 $ ÷ 57,5 pièces |
42 348 $ |
| Price per room x 4 1/2 |
|
190 565 $ |
| GRM ratio |
2 435 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
13.72 |
| NRM ratio |
2 435 000 $ ÷
125 818 $ (Net income) |
19.353 |
| Cap. Rate |
125 818 $ (Net income) ÷
2 435 000 $ |
5.17 % |
| DCR ratio |
125 818 $ (Net income) ÷
85 014 $ |
1.48 |
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. |
 |
