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 |
| 2589709 |
13 |
2 660 000 $ |
204 615 $ |
47 928 $ |
215 676 $ |
18.23 |
25.677 |
0.04 |
1.17 |
956 225 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
956 225 $ |
|
| Before capitalization |
14 756 $ |
2 % |
| After capitalization 14 756 $ + 22 135 $ (average mortgage paid) = |
36 892 $ |
4 % |
| After capitalization and appreciation (PV) |
121 625 $ |
13 % |
| Ratios |
| Price per unit |
= 2 660 000 $ ÷ 13 logements |
204 615 $ |
| Price per room |
= 2 660 000 $ ÷ 55,5 pièces |
47 928 $ |
| Price per room x 4 1/2 |
|
215 676 $ |
| GRM ratio |
2 660 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
18.23 |
| NRM ratio |
2 660 000 $ ÷
103 596 $ (Net income) |
25.677 |
| Cap. Rate |
103 596 $ (Net income) ÷
2 660 000 $ |
3.89 % |
| DCR ratio |
103 596 $ (Net income) ÷
88 840 $ |
1.17 |
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. |
 |
