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 |
| 2621686 |
13 |
2 894 000 $ |
222 615 $ |
59 061 $ |
265 776 $ |
16.40 |
22.723 |
0.04 |
1.13 |
840 538 $ |
2 % |
5 % |
16 % |
| Yields of the investment |
| Cashdown |
840 538 $ |
|
| Before capitalization |
14 261 $ |
2 % |
| After capitalization 14 261 $ + 24 456 $ (average mortgage paid) = |
38 718 $ |
5 % |
| After capitalization and appreciation (PV) |
130 905 $ |
16 % |
| Ratios |
| Price per unit |
= 2 894 000 $ ÷ 13 logements |
222 615 $ |
| Price per room |
= 2 894 000 $ ÷ 49,0 pièces |
59 061 $ |
| Price per room x 4 1/2 |
|
265 776 $ |
| GRM ratio |
2 894 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.40 |
| NRM ratio |
2 894 000 $ ÷
127 363 $ (Net income) |
22.723 |
| Cap. Rate |
127 363 $ (Net income) ÷
2 894 000 $ |
4.40 % |
| DCR ratio |
127 363 $ (Net income) ÷
113 102 $ |
1.13 |
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. |
 |
