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 |
| 2612189 |
11 |
1 963 000 $ |
178 455 $ |
56 899 $ |
256 043 $ |
17.81 |
27.201 |
0.04 |
1.04 |
683 402 $ |
0 % |
3 % |
12 % |
| Yields of the investment |
| Cashdown |
683 402 $ |
|
| Before capitalization |
3 052 $ |
0 % |
| After capitalization 3 052 $ + 15 651 $ (average mortgage paid) = |
18 703 $ |
3 % |
| After capitalization and appreciation (PV) |
81 235 $ |
12 % |
| Ratios |
| Price per unit |
= 1 963 000 $ ÷ 11 logements |
178 455 $ |
| Price per room |
= 1 963 000 $ ÷ 34,5 pièces |
56 899 $ |
| Price per room x 4 1/2 |
|
256 043 $ |
| GRM ratio |
1 963 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.81 |
| NRM ratio |
1 963 000 $ ÷
72 166 $ (Net income) |
27.201 |
| Cap. Rate |
72 166 $ (Net income) ÷
1 963 000 $ |
3.68 % |
| DCR ratio |
72 166 $ (Net income) ÷
69 114 $ |
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. |
 |
