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 |
| 2597314 |
13 |
2 400 000 $ |
184 615 $ |
41 739 $ |
187 826 $ |
12.90 |
17.938 |
0.06 |
1.44 |
637 014 $ |
6 % |
10 % |
22 % |
| Yields of the investment |
| Cashdown |
637 014 $ |
|
| Before capitalization |
41 035 $ |
6 % |
| After capitalization 41 035 $ + 22 341 $ (average mortgage paid) = |
63 376 $ |
10 % |
| After capitalization and appreciation (PV) |
139 828 $ |
22 % |
| Ratios |
| Price per unit |
= 2 400 000 $ ÷ 13 logements |
184 615 $ |
| Price per room |
= 2 400 000 $ ÷ 57,5 pièces |
41 739 $ |
| Price per room x 4 1/2 |
|
187 826 $ |
| GRM ratio |
2 400 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.90 |
| NRM ratio |
2 400 000 $ ÷
133 796 $ (Net income) |
17.938 |
| Cap. Rate |
133 796 $ (Net income) ÷
2 400 000 $ |
5.57 % |
| DCR ratio |
133 796 $ (Net income) ÷
92 761 $ |
1.44 |
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. |
 |
