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 |
| 2618928 |
12 |
2 383 000 $ |
198 583 $ |
51 804 $ |
233 120 $ |
15.27 |
21.539 |
0.05 |
1.07 |
453 536 $ |
2 % |
7 % |
23 % |
| Yields of the investment |
| Cashdown |
453 536 $ |
|
| Before capitalization |
6 822 $ |
2 % |
| After capitalization 6 822 $ + 23 509 $ (average mortgage paid) = |
30 331 $ |
7 % |
| After capitalization and appreciation (PV) |
106 241 $ |
23 % |
| Ratios |
| Price per unit |
= 2 383 000 $ ÷ 12 logements |
198 583 $ |
| Price per room |
= 2 383 000 $ ÷ 46,0 pièces |
51 804 $ |
| Price per room x 4 1/2 |
|
233 120 $ |
| GRM ratio |
2 383 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.27 |
| NRM ratio |
2 383 000 $ ÷
110 637 $ (Net income) |
21.539 |
| Cap. Rate |
110 637 $ (Net income) ÷
2 383 000 $ |
4.64 % |
| DCR ratio |
110 637 $ (Net income) ÷
103 815 $ |
1.07 |
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. |
 |
