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 |
| 2618962 |
17 |
2 790 000 $ |
164 118 $ |
49 821 $ |
224 196 $ |
15.80 |
23.954 |
0.04 |
1.07 |
766 069 $ |
1 % |
4 % |
16 % |
| Yields of the investment |
| Cashdown |
766 069 $ |
|
| Before capitalization |
7 496 $ |
1 % |
| After capitalization 7 496 $ + 24 678 $ (average mortgage paid) = |
32 174 $ |
4 % |
| After capitalization and appreciation (PV) |
121 049 $ |
16 % |
| Ratios |
| Price per unit |
= 2 790 000 $ ÷ 17 logements |
164 118 $ |
| Price per room |
= 2 790 000 $ ÷ 56,0 pièces |
49 821 $ |
| Price per room x 4 1/2 |
|
224 196 $ |
| GRM ratio |
2 790 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.80 |
| NRM ratio |
2 790 000 $ ÷
116 474 $ (Net income) |
23.954 |
| Cap. Rate |
116 474 $ (Net income) ÷
2 790 000 $ |
4.17 % |
| DCR ratio |
116 474 $ (Net income) ÷
108 978 $ |
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. |
 |
