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 |
| 2612198 |
12 |
2 486 000 $ |
207 167 $ |
67 189 $ |
302 351 $ |
16.87 |
24.699 |
0.04 |
1.04 |
698 896 $ |
1 % |
4 % |
15 % |
| Yields of the investment |
| Cashdown |
698 896 $ |
|
| Before capitalization |
4 281 $ |
1 % |
| After capitalization 4 281 $ + 21 824 $ (average mortgage paid) = |
26 105 $ |
4 % |
| After capitalization and appreciation (PV) |
105 296 $ |
15 % |
| Ratios |
| Price per unit |
= 2 486 000 $ ÷ 12 logements |
207 167 $ |
| Price per room |
= 2 486 000 $ ÷ 37,0 pièces |
67 189 $ |
| Price per room x 4 1/2 |
|
302 351 $ |
| GRM ratio |
2 486 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.87 |
| NRM ratio |
2 486 000 $ ÷
100 654 $ (Net income) |
24.699 |
| Cap. Rate |
100 654 $ (Net income) ÷
2 486 000 $ |
4.05 % |
| DCR ratio |
100 654 $ (Net income) ÷
96 372 $ |
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. |
 |
