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 |
| 2612202 |
14 |
2 738 000 $ |
195 571 $ |
53 686 $ |
241 588 $ |
16.41 |
24.158 |
0.04 |
1.17 |
946 909 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
946 909 $ |
|
| Before capitalization |
16 542 $ |
2 % |
| After capitalization 16 542 $ + 21 919 $ (average mortgage paid) = |
38 461 $ |
4 % |
| After capitalization and appreciation (PV) |
125 679 $ |
13 % |
| Ratios |
| Price per unit |
= 2 738 000 $ ÷ 14 logements |
195 571 $ |
| Price per room |
= 2 738 000 $ ÷ 51,0 pièces |
53 686 $ |
| Price per room x 4 1/2 |
|
241 588 $ |
| GRM ratio |
2 738 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.41 |
| NRM ratio |
2 738 000 $ ÷
113 336 $ (Net income) |
24.158 |
| Cap. Rate |
113 336 $ (Net income) ÷
2 738 000 $ |
4.14 % |
| DCR ratio |
113 336 $ (Net income) ÷
96 795 $ |
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. |
 |
