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 |
| 2589773 |
14 |
2 754 000 $ |
196 714 $ |
43 714 $ |
196 714 $ |
17.27 |
25.495 |
0.04 |
1.16 |
964 928 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
964 928 $ |
|
| Before capitalization |
14 938 $ |
2 % |
| After capitalization 14 938 $ + 23 193 $ (average mortgage paid) = |
38 131 $ |
4 % |
| After capitalization and appreciation (PV) |
125 859 $ |
13 % |
| Ratios |
| Price per unit |
= 2 754 000 $ ÷ 14 logements |
196 714 $ |
| Price per room |
= 2 754 000 $ ÷ 63,0 pièces |
43 714 $ |
| Price per room x 4 1/2 |
|
196 714 $ |
| GRM ratio |
2 754 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.27 |
| NRM ratio |
2 754 000 $ ÷
108 022 $ (Net income) |
25.495 |
| Cap. Rate |
108 022 $ (Net income) ÷
2 754 000 $ |
3.92 % |
| DCR ratio |
108 022 $ (Net income) ÷
93 084 $ |
1.16 |
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. |
 |
