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 |
| 2621708 |
19 |
3 782 000 $ |
199 053 $ |
51 808 $ |
233 137 $ |
15.61 |
22.115 |
0.05 |
1.12 |
988 604 $ |
2 % |
5 % |
17 % |
| Yields of the investment |
| Cashdown |
988 604 $ |
|
| Before capitalization |
18 219 $ |
2 % |
| After capitalization 18 219 $ + 33 445 $ (average mortgage paid) = |
51 664 $ |
5 % |
| After capitalization and appreciation (PV) |
172 139 $ |
17 % |
| Ratios |
| Price per unit |
= 3 782 000 $ ÷ 19 logements |
199 053 $ |
| Price per room |
= 3 782 000 $ ÷ 73,0 pièces |
51 808 $ |
| Price per room x 4 1/2 |
|
233 137 $ |
| GRM ratio |
3 782 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.61 |
| NRM ratio |
3 782 000 $ ÷
171 013 $ (Net income) |
22.115 |
| Cap. Rate |
171 013 $ (Net income) ÷
3 782 000 $ |
4.52 % |
| DCR ratio |
171 013 $ (Net income) ÷
152 794 $ |
1.12 |
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. |
 |
