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 |
| 2612310 |
13 |
2 725 000 $ |
209 615 $ |
49 099 $ |
220 946 $ |
16.70 |
23.060 |
0.04 |
1.17 |
849 577 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
849 577 $ |
|
| Before capitalization |
16 759 $ |
2 % |
| After capitalization 16 759 $ + 22 964 $ (average mortgage paid) = |
39 724 $ |
5 % |
| After capitalization and appreciation (PV) |
126 528 $ |
15 % |
| Ratios |
| Price per unit |
= 2 725 000 $ ÷ 13 logements |
209 615 $ |
| Price per room |
= 2 725 000 $ ÷ 55,5 pièces |
49 099 $ |
| Price per room x 4 1/2 |
|
220 946 $ |
| GRM ratio |
2 725 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.70 |
| NRM ratio |
2 725 000 $ ÷
118 168 $ (Net income) |
23.060 |
| Cap. Rate |
118 168 $ (Net income) ÷
2 725 000 $ |
4.34 % |
| DCR ratio |
118 168 $ (Net income) ÷
101 409 $ |
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. |
 |
