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 |
| 2618930 |
12 |
1 865 000 $ |
155 417 $ |
47 821 $ |
215 192 $ |
15.18 |
24.066 |
0.04 |
1.07 |
524 033 $ |
1 % |
4 % |
15 % |
| Yields of the investment |
| Cashdown |
524 033 $ |
|
| Before capitalization |
5 383 $ |
1 % |
| After capitalization 5 383 $ + 16 330 $ (average mortgage paid) = |
21 713 $ |
4 % |
| After capitalization and appreciation (PV) |
81 122 $ |
15 % |
| Ratios |
| Price per unit |
= 1 865 000 $ ÷ 12 logements |
155 417 $ |
| Price per room |
= 1 865 000 $ ÷ 39,0 pièces |
47 821 $ |
| Price per room x 4 1/2 |
|
215 192 $ |
| GRM ratio |
1 865 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.18 |
| NRM ratio |
1 865 000 $ ÷
77 496 $ (Net income) |
24.066 |
| Cap. Rate |
77 496 $ (Net income) ÷
1 865 000 $ |
4.16 % |
| DCR ratio |
77 496 $ (Net income) ÷
72 114 $ |
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. |
 |
