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 |
| 2618965 |
18 |
3 360 000 $ |
186 667 $ |
55 082 $ |
247 869 $ |
15.76 |
23.255 |
0.04 |
1.06 |
829 503 $ |
1 % |
5 % |
18 % |
| Yields of the investment |
| Cashdown |
829 503 $ |
|
| Before capitalization |
8 247 $ |
1 % |
| After capitalization 8 247 $ + 30 851 $ (average mortgage paid) = |
39 098 $ |
5 % |
| After capitalization and appreciation (PV) |
146 130 $ |
18 % |
| Ratios |
| Price per unit |
= 3 360 000 $ ÷ 18 logements |
186 667 $ |
| Price per room |
= 3 360 000 $ ÷ 61,0 pièces |
55 082 $ |
| Price per room x 4 1/2 |
|
247 869 $ |
| GRM ratio |
3 360 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.76 |
| NRM ratio |
3 360 000 $ ÷
144 483 $ (Net income) |
23.255 |
| Cap. Rate |
144 483 $ (Net income) ÷
3 360 000 $ |
4.30 % |
| DCR ratio |
144 483 $ (Net income) ÷
136 237 $ |
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. |
 |
