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 |
| 2618925 |
11 |
1 813 000 $ |
164 818 $ |
44 220 $ |
198 988 $ |
15.18 |
21.942 |
0.05 |
1.08 |
390 102 $ |
2 % |
6 % |
21 % |
| Yields of the investment |
| Cashdown |
390 102 $ |
|
| Before capitalization |
6 070 $ |
2 % |
| After capitalization 6 070 $ + 17 337 $ (average mortgage paid) = |
23 407 $ |
6 % |
| After capitalization and appreciation (PV) |
81 160 $ |
21 % |
| Ratios |
| Price per unit |
= 1 813 000 $ ÷ 11 logements |
164 818 $ |
| Price per room |
= 1 813 000 $ ÷ 41,0 pièces |
44 220 $ |
| Price per room x 4 1/2 |
|
198 988 $ |
| GRM ratio |
1 813 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.18 |
| NRM ratio |
1 813 000 $ ÷
82 627 $ (Net income) |
21.942 |
| Cap. Rate |
82 627 $ (Net income) ÷
1 813 000 $ |
4.56 % |
| DCR ratio |
82 627 $ (Net income) ÷
76 557 $ |
1.08 |
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. |
 |
