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 |
| 2594428 |
11 |
2 570 000 $ |
233 636 $ |
59 080 $ |
265 862 $ |
22.68 |
33.513 |
0.03 |
1.04 |
1 168 157 $ |
0 % |
2 % |
9 % |
| Yields of the investment |
| Cashdown |
1 168 157 $ |
|
| Before capitalization |
3 204 $ |
0 % |
| After capitalization 3 204 $ + 18 309 $ (average mortgage paid) = |
21 513 $ |
2 % |
| After capitalization and appreciation (PV) |
103 379 $ |
9 % |
| Ratios |
| Price per unit |
= 2 570 000 $ ÷ 11 logements |
233 636 $ |
| Price per room |
= 2 570 000 $ ÷ 43,5 pièces |
59 080 $ |
| Price per room x 4 1/2 |
|
265 862 $ |
| GRM ratio |
2 570 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
22.68 |
| NRM ratio |
2 570 000 $ ÷
76 686 $ (Net income) |
33.513 |
| Cap. Rate |
76 686 $ (Net income) ÷
2 570 000 $ |
2.98 % |
| DCR ratio |
76 686 $ (Net income) ÷
73 482 $ |
1.04 |
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. |
 |
