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 |
| 2594433 |
11 |
2 345 000 $ |
213 182 $ |
51 538 $ |
231 923 $ |
15.47 |
22.312 |
0.04 |
1.41 |
913 249 $ |
3 % |
5 % |
14 % |
| Yields of the investment |
| Cashdown |
913 249 $ |
|
| Before capitalization |
30 428 $ |
3 % |
| After capitalization 30 428 $ + 18 605 $ (average mortgage paid) = |
49 033 $ |
5 % |
| After capitalization and appreciation (PV) |
123 732 $ |
14 % |
| Ratios |
| Price per unit |
= 2 345 000 $ ÷ 11 logements |
213 182 $ |
| Price per room |
= 2 345 000 $ ÷ 45,5 pièces |
51 538 $ |
| Price per room x 4 1/2 |
|
231 923 $ |
| GRM ratio |
2 345 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.47 |
| NRM ratio |
2 345 000 $ ÷
105 099 $ (Net income) |
22.312 |
| Cap. Rate |
105 099 $ (Net income) ÷
2 345 000 $ |
4.48 % |
| DCR ratio |
105 099 $ (Net income) ÷
74 670 $ |
1.41 |
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. |
 |
