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 |
| 2584925 |
16 |
2 824 000 $ |
176 500 $ |
41 529 $ |
186 882 $ |
14.66 |
21.485 |
0.05 |
1.32 |
899 152 $ |
4 % |
6 % |
16 % |
| Yields of the investment |
| Cashdown |
899 152 $ |
|
| Before capitalization |
31 519 $ |
4 % |
| After capitalization 31 519 $ + 24 897 $ (average mortgage paid) = |
56 416 $ |
6 % |
| After capitalization and appreciation (PV) |
146 374 $ |
16 % |
| Ratios |
| Price per unit |
= 2 824 000 $ ÷ 16 logements |
176 500 $ |
| Price per room |
= 2 824 000 $ ÷ 68,0 pièces |
41 529 $ |
| Price per room x 4 1/2 |
|
186 882 $ |
| GRM ratio |
2 824 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
14.66 |
| NRM ratio |
2 824 000 $ ÷
131 442 $ (Net income) |
21.485 |
| Cap. Rate |
131 442 $ (Net income) ÷
2 824 000 $ |
4.65 % |
| DCR ratio |
131 442 $ (Net income) ÷
99 923 $ |
1.32 |
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. |
 |
