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 |
| 2605722 |
14 |
3 248 000 $ |
232 000 $ |
56 000 $ |
252 000 $ |
16.22 |
22.147 |
0.05 |
1.14 |
865 071 $ |
2 % |
5 % |
17 % |
| Yields of the investment |
| Cashdown |
865 071 $ |
|
| Before capitalization |
17 988 $ |
2 % |
| After capitalization 17 988 $ + 29 137 $ (average mortgage paid) = |
47 126 $ |
5 % |
| After capitalization and appreciation (PV) |
150 590 $ |
17 % |
| Ratios |
| Price per unit |
= 3 248 000 $ ÷ 14 logements |
232 000 $ |
| Price per room |
= 3 248 000 $ ÷ 58,0 pièces |
56 000 $ |
| Price per room x 4 1/2 |
|
252 000 $ |
| GRM ratio |
3 248 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.22 |
| NRM ratio |
3 248 000 $ ÷
146 656 $ (Net income) |
22.147 |
| Cap. Rate |
146 656 $ (Net income) ÷
3 248 000 $ |
4.52 % |
| DCR ratio |
146 656 $ (Net income) ÷
128 667 $ |
1.14 |
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. |
 |
