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 |
| 2618924 |
11 |
1 902 000 $ |
172 909 $ |
59 438 $ |
267 469 $ |
17.16 |
26.118 |
0.04 |
1.05 |
618 002 $ |
1 % |
3 % |
13 % |
| Yields of the investment |
| Cashdown |
618 002 $ |
|
| Before capitalization |
3 538 $ |
1 % |
| After capitalization 3 538 $ + 15 690 $ (average mortgage paid) = |
19 228 $ |
3 % |
| After capitalization and appreciation (PV) |
79 816 $ |
13 % |
| Ratios |
| Price per unit |
= 1 902 000 $ ÷ 11 logements |
172 909 $ |
| Price per room |
= 1 902 000 $ ÷ 32,0 pièces |
59 438 $ |
| Price per room x 4 1/2 |
|
267 469 $ |
| GRM ratio |
1 902 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.16 |
| NRM ratio |
1 902 000 $ ÷
72 823 $ (Net income) |
26.118 |
| Cap. Rate |
72 823 $ (Net income) ÷
1 902 000 $ |
3.83 % |
| DCR ratio |
72 823 $ (Net income) ÷
69 286 $ |
1.05 |
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. |
 |
