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 |
| 2621682 |
12 |
2 235 000 $ |
186 250 $ |
53 214 $ |
239 464 $ |
15.74 |
22.772 |
0.04 |
1.07 |
572 409 $ |
1 % |
5 % |
17 % |
| Yields of the investment |
| Cashdown |
572 409 $ |
|
| Before capitalization |
6 219 $ |
1 % |
| After capitalization 6 219 $ + 19 584 $ (average mortgage paid) = |
25 803 $ |
5 % |
| After capitalization and appreciation (PV) |
96 998 $ |
17 % |
| Ratios |
| Price per unit |
= 2 235 000 $ ÷ 12 logements |
186 250 $ |
| Price per room |
= 2 235 000 $ ÷ 42,0 pièces |
53 214 $ |
| Price per room x 4 1/2 |
|
239 464 $ |
| GRM ratio |
2 235 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.74 |
| NRM ratio |
2 235 000 $ ÷
98 145 $ (Net income) |
22.772 |
| Cap. Rate |
98 145 $ (Net income) ÷
2 235 000 $ |
4.39 % |
| DCR ratio |
98 145 $ (Net income) ÷
91 927 $ |
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. |
 |
