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 |
| 2612308 |
11 |
2 473 000 $ |
224 818 $ |
59 590 $ |
268 157 $ |
17.22 |
23.444 |
0.04 |
1.04 |
601 565 $ |
1 % |
5 % |
18 % |
| Yields of the investment |
| Cashdown |
601 565 $ |
|
| Before capitalization |
4 499 $ |
1 % |
| After capitalization 4 499 $ + 22 869 $ (average mortgage paid) = |
27 368 $ |
5 % |
| After capitalization and appreciation (PV) |
106 145 $ |
18 % |
| Ratios |
| Price per unit |
= 2 473 000 $ ÷ 11 logements |
224 818 $ |
| Price per room |
= 2 473 000 $ ÷ 41,5 pièces |
59 590 $ |
| Price per room x 4 1/2 |
|
268 157 $ |
| GRM ratio |
2 473 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.22 |
| NRM ratio |
2 473 000 $ ÷
105 486 $ (Net income) |
23.444 |
| Cap. Rate |
105 486 $ (Net income) ÷
2 473 000 $ |
4.27 % |
| DCR ratio |
105 486 $ (Net income) ÷
100 987 $ |
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. |
 |
