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 |
| 2618960 |
17 |
3 308 000 $ |
194 588 $ |
52 508 $ |
236 286 $ |
15.77 |
22.110 |
0.05 |
1.06 |
695 571 $ |
1 % |
6 % |
21 % |
| Yields of the investment |
| Cashdown |
695 571 $ |
|
| Before capitalization |
8 934 $ |
1 % |
| After capitalization 8 934 $ + 31 857 $ (average mortgage paid) = |
40 792 $ |
6 % |
| After capitalization and appreciation (PV) |
146 167 $ |
21 % |
| Ratios |
| Price per unit |
= 3 308 000 $ ÷ 17 logements |
194 588 $ |
| Price per room |
= 3 308 000 $ ÷ 63,0 pièces |
52 508 $ |
| Price per room x 4 1/2 |
|
236 286 $ |
| GRM ratio |
3 308 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.77 |
| NRM ratio |
3 308 000 $ ÷
149 614 $ (Net income) |
22.110 |
| Cap. Rate |
149 614 $ (Net income) ÷
3 308 000 $ |
4.52 % |
| DCR ratio |
149 614 $ (Net income) ÷
140 680 $ |
1.06 |
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. |
 |
