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 |
| 2591428 |
13 |
2 625 000 $ |
201 923 $ |
47 297 $ |
212 838 $ |
17.76 |
24.909 |
0.04 |
1.17 |
891 921 $ |
2 % |
4 % |
14 % |
| Yields of the investment |
| Cashdown |
891 921 $ |
|
| Before capitalization |
15 096 $ |
2 % |
| After capitalization 15 096 $ + 22 496 $ (average mortgage paid) = |
37 592 $ |
4 % |
| After capitalization and appreciation (PV) |
121 211 $ |
14 % |
| Ratios |
| Price per unit |
= 2 625 000 $ ÷ 13 logements |
201 923 $ |
| Price per room |
= 2 625 000 $ ÷ 55,5 pièces |
47 297 $ |
| Price per room x 4 1/2 |
|
212 838 $ |
| GRM ratio |
2 625 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.76 |
| NRM ratio |
2 625 000 $ ÷
105 384 $ (Net income) |
24.909 |
| Cap. Rate |
105 384 $ (Net income) ÷
2 625 000 $ |
4.01 % |
| DCR ratio |
105 384 $ (Net income) ÷
90 288 $ |
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. |
 |
