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 |
| 2621675 |
11 |
2 272 000 $ |
206 545 $ |
64 914 $ |
292 114 $ |
17.48 |
24.307 |
0.04 |
1.05 |
666 378 $ |
1 % |
3 % |
14 % |
| Yields of the investment |
| Cashdown |
666 378 $ |
|
| Before capitalization |
4 374 $ |
1 % |
| After capitalization 4 374 $ + 18 944 $ (average mortgage paid) = |
23 318 $ |
3 % |
| After capitalization and appreciation (PV) |
95 692 $ |
14 % |
| Ratios |
| Price per unit |
= 2 272 000 $ ÷ 11 logements |
206 545 $ |
| Price per room |
= 2 272 000 $ ÷ 35,0 pièces |
64 914 $ |
| Price per room x 4 1/2 |
|
292 114 $ |
| GRM ratio |
2 272 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.48 |
| NRM ratio |
2 272 000 $ ÷
93 473 $ (Net income) |
24.307 |
| Cap. Rate |
93 473 $ (Net income) ÷
2 272 000 $ |
4.11 % |
| DCR ratio |
93 473 $ (Net income) ÷
89 099 $ |
1.05 |
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. |
 |
