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 |
| 2602349 |
13 |
2 735 000 $ |
210 385 $ |
49 279 $ |
221 757 $ |
17.44 |
24.303 |
0.04 |
1.17 |
962 093 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
962 093 $ |
|
| Before capitalization |
16 514 $ |
2 % |
| After capitalization 16 514 $ + 21 745 $ (average mortgage paid) = |
38 259 $ |
4 % |
| After capitalization and appreciation (PV) |
125 382 $ |
13 % |
| Ratios |
| Price per unit |
= 2 735 000 $ ÷ 13 logements |
210 385 $ |
| Price per room |
= 2 735 000 $ ÷ 55,5 pièces |
49 279 $ |
| Price per room x 4 1/2 |
|
221 757 $ |
| GRM ratio |
2 735 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.44 |
| NRM ratio |
2 735 000 $ ÷
112 537 $ (Net income) |
24.303 |
| Cap. Rate |
112 537 $ (Net income) ÷
2 735 000 $ |
4.11 % |
| DCR ratio |
112 537 $ (Net income) ÷
96 023 $ |
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. |
 |
